Taylor Plan, One CentralGaithersburgMD20877
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Gaithersburg at Taylor Plan, One Central, Gaithersburg, MD, 20877 priced at $664,990 converts $2,560/mo rent into after a $3,255/mo obligation. Total monthly income equals $2,560/mo. Return on cash invested prints 11.42% in year one, and rental yield reads 4.62% against a $664,990 entry. Equity gained on principal adds $4,291/yr, while 5% annual appreciation compiles into $183,724 by year five. Five-year ROI reaches 57.3% and total cumulative return in cash sums $125,356. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,560/mo property income covering a $3,255/mo payment, not borrower’s personal income.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20877, Gaithersburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,773 (100%) |
| Owner Occupied HU | 5,608 (40.7%) |
| Renter Occupied HU | 7,448 (54.1%) |
| Vacant Housing Units | 717 ( 5.2%) |
| Median Home Value | $533,944 |
| Average Home Value | $545,024 |
Housing Distribution
Address Breakdown
Residential
13,663
Single Family
6,259
Multi-Family
7,404
Businesses
1,496
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Beazer Homes
Mls Name: Beazer Homes
Mls Provider:
Mls ID: #N/A