12403 Braxfield Ct #12 · North Bethesda, MD
Flood risk 7/10 · Major
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.75%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $755 – $1,403
Heat risk 6/10 · Moderate
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 14.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- 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?
- 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?
- Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- -36.8%
- Equity multiple
- -0.13×
- Total profit
- $-55,126
- Equity at exit
- $25,944
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-03-08price $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.
-
2026-01-05price $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.
-
2026-01-05status 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.
-
2025-12-21historical 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.
-
2025-10-26$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.
-
2025-10-24historical $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.
-
2020-07-31soldstatus $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.
-
2020-07-24status 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.
-
2020-06-30historical 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.
-
2020-06-12$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.
-
2016-06-08soldstatus $137,000
-
2016-06-08soldstatus $137,000 Sold
-
2016-05-19status Contract
-
2016-04-29$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
- 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
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
- 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 |
|---|---|---|
| Aerospace / Defense | 1 | $71B |
|
||
| Utilities | 1 | $25B |
|
||
| Hotels | 1 | $24B |
|
||
| Consumer Goods | 1 | $7B |
|
||
| Real Estate | 1 | $6B |
|
||
| Chemicals | 1 | $2B |
|
||
Price history
+24.4% since first listed14 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
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…