CashFlowRE
Sign in Sign up
12403 Braxfield Ct #12
F Composite 34.44
Why this score? — see what drove the F grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +7.5/15.0
  • Cash flow +6.8/30.0
  • 1% rule +6.6/10.0
  • Livability +4.2/5.0
  • Schools +3.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • DSCR +1.0/10.0
  • Appreciation +0.0/10.0

$174,000

12403 Braxfield Ct #12 · North Bethesda, MD 20852
1 bd · 1.0 ba · 824 sqft · Condo · 196 Days on market
Built 1970 $664/mo HOA · 33% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity to own a beautifully situated and updated 1-bedroom, 1-bathroom condo in the highly sought-after Bethesda Park Condominiums, a serene garden-style community tucked away in the heart of North Bethesda where value, location, and tranquility meet. Located on the 2nd floor, this bright and spacious 758-square-foot unit features new upgraded flooring, fresh paint, and a beautifully updated full bath with a pebble stone shower floor. The kitchen boasts ceramic tile flooring, maple cabinets, and stainless steel appliances, combining style and function for everyday living. Enjoy abundant natural light through the three-panel sliding glass door, which opens to a private balcony with a built-in storage unit and elegant metal grille railings—the perfect spot to relax and unwind. The smart and functional layout offers a comfortable living area and a well-sized bedroom and bathroom, ideal for modern living. May be possible to add in-unit laundry. The monthly condo fee of $643 includes ALL utilities plus access to the community pool, making this an exceptional value. Unbeatable location walking distance to both Twinbrook and North Bethesda Metro stations, Pike & Rose, MOM’s Organic Market, Montrose Crossing Shopping Center, and more. With easy access to Rockville Pike, I-270, and everything the DMV has to offer, this home delivers convenience, comfort, and lifestyle in one perfect package.

Key facts

  • $664 HOA
  • Community pool
  • Built 1970

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath condo listed at $174k.

Deal economics

  • At list price, monthly cash flow is $-337 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $125k (28.1% below list).
  • Meets the 1% rule at list price ($2k rent vs $174k).
  • Recommended offer: $125k (28.1% below list) — sets the bar for cash-flow.
  • Cap rate 4.4% vs local median 0.8% in North Bethesda — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 84/100 on livability (#21 in MD, #744 nationally) — a professional / high-income tenant draw. Strengths: schools A+, commute A+, employment A+; Watch: cost of living F.
  • Montgomery County Public Schools (suburban): math 27% / reading 45% proficiency, ranked #3 of 24 in MD (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-1.0%/yr); 484 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 3,880 units permitted in Montgomery County in 2024 (2,054 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Montgomery County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 196 days — a 12% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y ago; this cycle's ask has dropped $11k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; HOA is 33% of rent.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $125,174 (28.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 196 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  7. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  9. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  10. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  11. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  12. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  13. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.16%
Cap rate
4.42%
Cash-on-cash
-6.67%
DSCR
0.70
GRM
7.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-36.8%
Equity multiple
-0.13×
Total profit
$-55,126
Equity at exit
$25,944
10-year hold
IRR
-96.4%
Equity multiple
-0.98×
Total profit
$-96,601
Equity at exit
$15,044

Cash invested: $48,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
27 Tenant-Leaning
State Maryland
27 Tenant-Leaning · D+14
County
— inherits STATE
City
— inherits STATE
Failure-to-pay is dismissed if cured before judgment; Baltimore has just-cause; strict deposit rules.

ZIP-level market 20852

Rents YoY
-1.0%
Active inventory
484
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$2,020 high interval (Pro) →
Mortgage (P&I)
$912
Tax est. 1.5%
$218 /mo · $2,610/yr
Insurance
$72
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$664
Vacancy / Maint / Mgmt
$424
Net cashflow
$-337

Break-even live

Break-even rent $2,447
Max offer price $125,174
Occupancy floor

Sensitivity live

Price -10% $-217 -5% $-277 +0% $-337 +5% $-398 +10% $-458
Rent -10% $-497 -5% $-417 +0% $-337 +5% $-258 +10% $-178
Rate -1.0pp $-250 -0.5pp $-293 base $-337 +0.5pp $-383 +1.0pp $-428

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$43,500
Closing costs
$5,220
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12403 Braxfield Ct #12 North Bethesda, MD 1.0 1.0 824 $1,800 $2.18 5d 1 0.03mi
12307 Braxfield Ct #5 North Bethesda, MD 2.0 1.0 1018 $2,100 $2.06 19d 1 0.04mi
12307 Braxfield Ct #413 Rockville, MD 2.0 1.0 1018 $2,100 $2.06 17d 1 0.05mi
5109 Crossfield Ct Apt 5 North Bethesda, MD 2.0 1.5 1007 $2,250 $2.23 24d 1 0.14mi
5107 Crossfield Ct #304 Rockville, MD 1.0 1.0 794 $1,750 $2.20 15d 1 0.15mi
12215 Braxfield Ct #106 Rockville, MD 2.0 1.0 840 $2,000 $2.38 22d 1 0.17mi
12211 Braxfield Ct #7 North Bethesda, MD 2.0 1.0 1036 $2,150 $2.08 11d 1 0.18mi
12401 Village Square Ter North Bethesda, MD 1.0–3.0 1.0–1.5 895 $1,618 $1.81 2d 18 0.24mi
5301 Randolph Rd North Bethesda, MD 2.0–3.0 1.0–2.0 953 $2,025 $2.12 17d 4 0.32mi
5301 Randolph Rd Unit 5345 Rockville, MD 2.0 1.0 863 $2,100 $2.43 24d 1 0.33mi
5301 Randolph Rd Unit 5335 Rockville, MD 2.0 1.0 863 $2,025 $2.35 24d 1 0.33mi
5301 Randolph Rd Unit 5341 Rockville, MD 2.0 1.5 881 $2,000 $2.27 3d 1 0.33mi
11902 Parklawn Pl North Bethesda, MD 2.0 1.0 1148 $2,142 $1.87 2d 9 0.54mi
11901 Nebel St Rockville, MD 1.0–2.0 1.0 760 $1,684 $2.21 44d 1 0.61mi
5750 Bou Ave North Bethesda, MD 1.0 1.0 947 $2,550 $2.69 8d 3 0.65mi
5750 Bou Ave North Bethesda, MD 1.0 1.0 947 $2,625 $2.77 24d 3 0.65mi
11800 Old Georgetown Rd North Bethesda, MD 2.0–3.0 2.0 1294 $2,400 $1.85 44d 2 0.68mi
5401 McGrath Blvd North Bethesda, MD 2.0 1.0–2.0 857 $2,244 $2.62 2d 23 0.69mi
5720 Fishers Ln Rockville, MD 1.0–2.0 1.0–2.0 964 $1,977 $2.05 3d 15 0.69mi
5411 McGrath Blvd North Bethesda, MD 2.0 1.0–2.0 907 $2,217 $2.44 3d 23 0.69mi
11801 Rockville Pike North Bethesda, MD 1.0–2.0 1.5–2.0 1008 $1,895 $1.88 15d 3 0.70mi
11750 Old Georgetown Rd #2311 Rockville, MD 1.0 1.0 813 $2,200 $2.71 44d 1 0.70mi
11710 Old Georgetown Rd #405 Rockville, MD 1.0 1.0 796 $2,099 $2.64 44d 1 0.72mi
11710 Old Georgetown Rd #1109 Rockville, MD 1.0 1.0 791 $1,975 $2.50 44d 1 0.72mi
11710 Old Georgetown Rd Rockville, MD 2.0 1.0 1038 $2,500 $2.41 44d 1 0.73mi
5400 McGrath Blvd Rockville, MD 1.0–3.0 1.0–2.5 1303 $1,975 $1.52 3d 34 0.74mi
11710 Old Georgetown Rd #120 Rockville, MD 2.0 2.0 1124 $2,400 $2.14 8d 1 0.74mi
11710 Old Georgetown Rd #1020 Rockville, MD 1.0 1.0 796 $2,100 $2.64 21d 1 0.74mi
11710 Old Georgetown Rd #820 Rockville, MD 1.0 1.0 796 $1,988 $2.50 44d 1 0.74mi
1101 Higgins Pl Rockville, MD 1.0–2.0 1.0–2.0 945 $2,046 $2.17 2d 13 0.76mi
12503 Ardennes Ave Rockville, MD 3.0 1.0–2.0 940 $2,197 $2.34 3d 1 0.77mi
5410 McGrath Blvd Rockville, MD 2.0 1.0–2.0 977 $2,678 $2.74 2d 21 0.78mi
1900 Chapman Ave Rockville, MD 3.0 1.0–2.0 943 $2,625 $2.78 2d 22 0.79mi
930 Rose Ave #1902 Rockville, MD 1.0 1.0 575 $2,800 $4.87 44d 1 0.84mi
5901 Montrose Rd Rockville, MD 1.0–3.0 1.0–2.0 1133 $1,820 $1.61 1d 20 0.85mi
5440 Marinelli Rd North Bethesda, MD 1.0–2.0 1.0–2.0 984 $1,980 $2.01 3d 8 0.88mi
1801 Chapman Ave Rockville, MD 1.0–2.0 1.0–2.0 832 $1,986 $2.39 2d 22 0.89mi
900 Persei Pl North Bethesda, MD 1.0–2.0 1.0–2.0 925 $2,077 $2.24 2d 12 0.89mi
11870 Grand Park Ave North Bethesda, MD 2.0 1.0–3.0 1069 $3,526 $3.30 1d 17 0.90mi
12000 Chase Crossing Cir North Bethesda, MD 2.0 1.0–2.5 1140 $2,622 $2.30 8d 5 0.92mi

HOA detail condo

Monthly dues
$664 · $7,968/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 14 events

  1. 2026-03-08
    price $174,000 1434-char remark
    Show marketing remark (1434 chars)

    Great opportunity to own a beautifully situated and updated 1-bedroom, 1-bathroom condo in the highly sought-after Bethesda Park Condominiums, a serene garden-style community tucked away in the heart of North Bethesda where value, location, and tranquility meet. Located on the 2nd floor, this bright and spacious 758-square-foot unit features new upgraded flooring, fresh paint, and a beautifully updated full bath with a pebble stone shower floor. The kitchen boasts ceramic tile flooring, maple cabinets, and stainless steel appliances, combining style and function for everyday living. Enjoy abundant natural light through the three-panel sliding glass door, which opens to a private balcony with a built-in storage unit and elegant metal grille railings—the perfect spot to relax and unwind. The smart and functional layout offers a comfortable living area and a well-sized bedroom and bathroom, ideal for modern living. May be possible to add in-unit laundry. The monthly condo fee of $643 includes ALL utilities plus access to the community pool, making this an exceptional value. Unbeatable location walking distance to both Twinbrook and North Bethesda Metro stations, Pike & Rose, MOM’s Organic Market, Montrose Crossing Shopping Center, and more. With easy access to Rockville Pike, I-270, and everything the DMV has to offer, this home delivers convenience, comfort, and lifestyle in one perfect package.

  2. 2026-01-05
    price $179,000 1434-char remark
    Show marketing remark (1434 chars)

    Great opportunity to own a beautifully situated and updated 1-bedroom, 1-bathroom condo in the highly sought-after Bethesda Park Condominiums, a serene garden-style community tucked away in the heart of North Bethesda where value, location, and tranquility meet. Located on the 2nd floor, this bright and spacious 758-square-foot unit features new upgraded flooring, fresh paint, and a beautifully updated full bath with a pebble stone shower floor. The kitchen boasts ceramic tile flooring, maple cabinets, and stainless steel appliances, combining style and function for everyday living. Enjoy abundant natural light through the three-panel sliding glass door, which opens to a private balcony with a built-in storage unit and elegant metal grille railings—the perfect spot to relax and unwind. The smart and functional layout offers a comfortable living area and a well-sized bedroom and bathroom, ideal for modern living. May be possible to add in-unit laundry. The monthly condo fee of $643 includes ALL utilities plus access to the community pool, making this an exceptional value. Unbeatable location walking distance to both Twinbrook and North Bethesda Metro stations, Pike & Rose, MOM’s Organic Market, Montrose Crossing Shopping Center, and more. With easy access to Rockville Pike, I-270, and everything the DMV has to offer, this home delivers convenience, comfort, and lifestyle in one perfect package.

  3. 2026-01-05
    status Active 1434-char remark
    Show marketing remark (1434 chars)

    Great opportunity to own a beautifully situated and updated 1-bedroom, 1-bathroom condo in the highly sought-after Bethesda Park Condominiums, a serene garden-style community tucked away in the heart of North Bethesda where value, location, and tranquility meet. Located on the 2nd floor, this bright and spacious 758-square-foot unit features new upgraded flooring, fresh paint, and a beautifully updated full bath with a pebble stone shower floor. The kitchen boasts ceramic tile flooring, maple cabinets, and stainless steel appliances, combining style and function for everyday living. Enjoy abundant natural light through the three-panel sliding glass door, which opens to a private balcony with a built-in storage unit and elegant metal grille railings—the perfect spot to relax and unwind. The smart and functional layout offers a comfortable living area and a well-sized bedroom and bathroom, ideal for modern living. May be possible to add in-unit laundry. The monthly condo fee of $643 includes ALL utilities plus access to the community pool, making this an exceptional value. Unbeatable location walking distance to both Twinbrook and North Bethesda Metro stations, Pike & Rose, MOM’s Organic Market, Montrose Crossing Shopping Center, and more. With easy access to Rockville Pike, I-270, and everything the DMV has to offer, this home delivers convenience, comfort, and lifestyle in one perfect package.

  4. 2025-12-21
    historical 1434-char remark
    Show marketing remark (1434 chars)

    Great opportunity to own a beautifully situated and updated 1-bedroom, 1-bathroom condo in the highly sought-after Bethesda Park Condominiums, a serene garden-style community tucked away in the heart of North Bethesda where value, location, and tranquility meet. Located on the 2nd floor, this bright and spacious 758-square-foot unit features new upgraded flooring, fresh paint, and a beautifully updated full bath with a pebble stone shower floor. The kitchen boasts ceramic tile flooring, maple cabinets, and stainless steel appliances, combining style and function for everyday living. Enjoy abundant natural light through the three-panel sliding glass door, which opens to a private balcony with a built-in storage unit and elegant metal grille railings—the perfect spot to relax and unwind. The smart and functional layout offers a comfortable living area and a well-sized bedroom and bathroom, ideal for modern living. May be possible to add in-unit laundry. The monthly condo fee of $643 includes ALL utilities plus access to the community pool, making this an exceptional value. Unbeatable location walking distance to both Twinbrook and North Bethesda Metro stations, Pike & Rose, MOM’s Organic Market, Montrose Crossing Shopping Center, and more. With easy access to Rockville Pike, I-270, and everything the DMV has to offer, this home delivers convenience, comfort, and lifestyle in one perfect package.

  5. 2025-10-26
    listed $185,000 Active 1434-char remark
    Show marketing remark (1434 chars)

    Great opportunity to own a beautifully situated and updated 1-bedroom, 1-bathroom condo in the highly sought-after Bethesda Park Condominiums, a serene garden-style community tucked away in the heart of North Bethesda where value, location, and tranquility meet. Located on the 2nd floor, this bright and spacious 758-square-foot unit features new upgraded flooring, fresh paint, and a beautifully updated full bath with a pebble stone shower floor. The kitchen boasts ceramic tile flooring, maple cabinets, and stainless steel appliances, combining style and function for everyday living. Enjoy abundant natural light through the three-panel sliding glass door, which opens to a private balcony with a built-in storage unit and elegant metal grille railings—the perfect spot to relax and unwind. The smart and functional layout offers a comfortable living area and a well-sized bedroom and bathroom, ideal for modern living. May be possible to add in-unit laundry. The monthly condo fee of $643 includes ALL utilities plus access to the community pool, making this an exceptional value. Unbeatable location walking distance to both Twinbrook and North Bethesda Metro stations, Pike & Rose, MOM’s Organic Market, Montrose Crossing Shopping Center, and more. With easy access to Rockville Pike, I-270, and everything the DMV has to offer, this home delivers convenience, comfort, and lifestyle in one perfect package.

  6. 2025-10-24
    historical $185,000 1434-char remark
    Show marketing remark (1434 chars)

    Great opportunity to own a beautifully situated and updated 1-bedroom, 1-bathroom condo in the highly sought-after Bethesda Park Condominiums, a serene garden-style community tucked away in the heart of North Bethesda where value, location, and tranquility meet. Located on the 2nd floor, this bright and spacious 758-square-foot unit features new upgraded flooring, fresh paint, and a beautifully updated full bath with a pebble stone shower floor. The kitchen boasts ceramic tile flooring, maple cabinets, and stainless steel appliances, combining style and function for everyday living. Enjoy abundant natural light through the three-panel sliding glass door, which opens to a private balcony with a built-in storage unit and elegant metal grille railings—the perfect spot to relax and unwind. The smart and functional layout offers a comfortable living area and a well-sized bedroom and bathroom, ideal for modern living. May be possible to add in-unit laundry. The monthly condo fee of $643 includes ALL utilities plus access to the community pool, making this an exceptional value. Unbeatable location walking distance to both Twinbrook and North Bethesda Metro stations, Pike & Rose, MOM’s Organic Market, Montrose Crossing Shopping Center, and more. With easy access to Rockville Pike, I-270, and everything the DMV has to offer, this home delivers convenience, comfort, and lifestyle in one perfect package.

  7. 2020-07-31
    soldstatus $164,950 Closed 372-char remark
    Show marketing remark (372 chars)

    Beautiful 1BR/1BA unit just renovated with new floors, recessed lighting and paint. Large balcony with treetop views. Available for immediate move-in. Conveniently located just 1 mile from all of the amenities of Rockville Pike and the Twinbrook Metro Station. A great deal in a great location. Condo fee includes all utilities. Great condominium in a perfection location.

  8. 2020-07-24
    status Pending 372-char remark
    Show marketing remark (372 chars)

    Beautiful 1BR/1BA unit just renovated with new floors, recessed lighting and paint. Large balcony with treetop views. Available for immediate move-in. Conveniently located just 1 mile from all of the amenities of Rockville Pike and the Twinbrook Metro Station. A great deal in a great location. Condo fee includes all utilities. Great condominium in a perfection location.

  9. 2020-06-30
    historical Active Under Contract 372-char remark
    Show marketing remark (372 chars)

    Beautiful 1BR/1BA unit just renovated with new floors, recessed lighting and paint. Large balcony with treetop views. Available for immediate move-in. Conveniently located just 1 mile from all of the amenities of Rockville Pike and the Twinbrook Metro Station. A great deal in a great location. Condo fee includes all utilities. Great condominium in a perfection location.

  10. 2020-06-12
    listed $164,950 Active 372-char remark
    Show marketing remark (372 chars)

    Beautiful 1BR/1BA unit just renovated with new floors, recessed lighting and paint. Large balcony with treetop views. Available for immediate move-in. Conveniently located just 1 mile from all of the amenities of Rockville Pike and the Twinbrook Metro Station. A great deal in a great location. Condo fee includes all utilities. Great condominium in a perfection location.

  11. 2016-06-08
    soldstatus $137,000
  12. 2016-06-08
    soldstatus $137,000 Sold
  13. 2016-05-19
    status Contract
  14. 2016-04-29
    listed $139,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 75% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,236
− Mortgage interest
−$9,747
− Property taxes
−$2,610
− Insurance
−$1,667
− Repairs & maintenance
−$1,939
− Management
−$1,939
− HOA
−$7,968
− Depreciation
−$5,062
Taxable loss
−$6,696
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,607
After-tax cash flow
$-2,442/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Montgomery County Public Schools
NCES district ID
2400480
Math proficiency
27% ▼ -21.00%
Reading proficiency
45% ▼ -10.00%
Median HH income
$97,191
Composite
35.62/100
National rank
#4889
State rank
#3 of 24 in MD

Livability — North Bethesda

Score
84/100
State rank
#21
US rank
#744

Category grades

Amenities A Commute A+ Cost of living F Crime A- Employment A+ Housing B+ Health & safety B+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Bethesda, MD
County
Montgomery County · 961,106 people
City population
47,857
Metro
Washington-Arlington-Alexandria, DC-VA-MD-WV
Population (ZIP)
48,180
Household income
$122,472
Rent vs Own
56.6% rent · 43.4% own
Severe rent burden
2186.0

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
1,173,231 people
By 2030
1,237,402 · +5.5%
By 2040
1,365,115 · +16.4%
By 2050
1,491,592 · +27.1%
By 2075
1,803,893 · +53.8%
By 2100
2,035,619 · +73.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 51% Asian 19% Hispanic / Latino 15% Two or more races 11% Black 10%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Scotch-Irish 4% Romanian 4% Italian 2%
Foreign-born
38% · Canada, China, South Korea
Languages at home
57% English-only · Spanish 12% Other Indo-European 7% Other Asian/Pacific 5%

Political lean MEDSL · Montgomery

2024 margin
Solid D (+53.3) · D 75.2% · R 21.9% · Other 2.9%
2008→2024 swing
+8.7pp toward D · 2008: 44.6pp · 2024: 53.3pp
All cycles
2024: D+53.3 2020: D+59.6 2016: D+55.5 2012: D+43.4 2008: D+44.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -414.83%
Current HPI
220.9097
Rent YoY
▼ -1.00%
Metro
Washington-Arlington-Alexandria, DC-VA-MD-WV
State GDP YoY
▲ 2.97%
F500 in state
12

Industry mix (Fortune 500 HQ in MD)

Industry F500 HQs Revenue

Price history

+24.4% since first listed
14 events — show timeline
  • 2026-03-08 Price Changed $174,000 BRIGHT MLS
  • 2026-01-05 Price Changed $179,000 BRIGHT MLS
  • 2026-01-05 Relisted BRIGHT MLS
  • 2025-12-21 Listing Removed BRIGHT MLS
  • 2025-10-26 Listed $185,000 BRIGHT MLS
  • 2025-10-24 Coming Soon $185,000 BRIGHT MLS
  • 2020-07-31 Sold (MLS) $164,950 BRIGHT MLS
  • 2020-07-24 Pending BRIGHT MLS
  • 2020-06-30 Contingent BRIGHT MLS
  • 2020-06-12 Listed $164,950 BRIGHT MLS
  • 2016-06-08 Sold (MLS) $137,000 MRIS
  • 2016-06-08 Sold (MLS) $137,000 BRIGHT MLS
  • 2016-05-19 Pending MRIS
  • 2016-04-29 Listed $139,900 MRIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…