5109 Crossfield Ct #8 · 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 D 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 +15.0/15.0
- 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
$175,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Discover Serene Garden Living at Bethesda Park! Nestled within a lush, park-like setting, Unit #8 is a 1 bedroom & 1 bath sun-filled garden-style condominium that combines modern interior refinements with the tranquility of a wooded suburban escape. This residence offers an intelligent use of space, designed for those who value both a quiet home environment and immediate access to the region’s premier shopping and transit hubs. This unit features a bright, open-concept layout that maximizes natural light and green views and hardwood floors throughout. The spacious living area flows effortlessly into a dining space, anchored by the kitchen with a great opening into the living room - making it great for entertaining! There is a generous bedroom suite featuring two expansive closets. Step through sliding glass doors off of the living room to a private balcony overlooking a quiet, grassy courtyard, the perfect spot for morning coffee or outdoor relaxation. Bethesda Park is renowned for its "all-inclusive" lifestyle, where the monthly condo fee covers nearly all essential utilities and maintenance. Residents enjoy access to an outdoor community pool, playgrounds, and scenic jogging/walking paths that wind through the complex. The community offers ample parking for residents and guests, alongside professional management and well-lit common areas. This home sits at the nexus of North Bethesda and Rockville. Located approximately one mile from both the Twinbrook and North Bethesda (formerly White Flint) Metro Stations (Red Line), with easy access to I-270 and Rockville Pike. A short stroll or quick drive to Pike & Rose, where you’ll find high-end dining, a boutique cinema, and major retailers like Whole Foods and REI. While close to the city, you are steps away from local parks and trails, offering a balanced lifestyle of urban convenience and suburban peace. Welcome home!
Key facts
- Easy access to i 270
- Private balcony
- Ample parking
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 1-bed/1.0-bath condo listed at $175k.
Deal economics
- At list price, monthly cash flow is $-337 ($-4k/yr) — negative.
- To cash-flow at today's rent, offer at most $126k (27.9% below list).
- Meets the 1% rule at list price ($2k rent vs $175k).
- Recommended offer: $126k (27.9% 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 11d 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 56 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 19y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
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 56 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?
- 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
- 4.43%
- Cash-on-cash
- -6.64%
- DSCR
- 0.70
- GRM
- 7.2
CMA / ARV
- ARV (median comp)
- $212,069
- List price
- $175,000
- Delta
- -17.48%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -36.7%
- Equity multiple
- -0.13×
- Total profit
- $-55,314
- Equity at exit
- $26,093
- IRR
- -95.9%
- Equity multiple
- -0.98×
- Total profit
- $-96,864
- Equity at exit
- $15,131
Cash invested: $49,000 (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
- $2,028 high interval (Pro) →
- Mortgage (P&I)
- −$918
- Tax est. 1.5%
- −$219 /mo · $2,625/yr
- Insurance
- −$73
- Flood insurance flood zone
- −$66 /mo · $798/yr
- HOA
- −$664
- Vacancy / Maint / Mgmt
- −$426
- Net cashflow
- $-337
Break-even live
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
- $43,750
- Closing costs
- $5,250
- 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 |
|---|---|---|---|---|---|---|---|---|
| 5109 Crossfield Ct Apt 5 North Bethesda, MD | 2.0 | 1.5 | 1007 | $2,250 | $2.23 | 24d | 1 | 0.02mi |
| 5107 Crossfield Ct #304 Rockville, MD | 1.0 | 1.0 | 794 | $1,750 | $2.20 | 15d | 1 | 0.07mi |
| 12215 Braxfield Ct #106 Rockville, MD | 2.0 | 1.0 | 840 | $2,000 | $2.38 | 22d | 1 | 0.09mi |
| 12307 Braxfield Ct #413 Rockville, MD | 2.0 | 1.0 | 1018 | $2,100 | $2.06 | 17d | 1 | 0.10mi |
| 12211 Braxfield Ct #7 North Bethesda, MD | 2.0 | 1.0 | 1036 | $2,150 | $2.08 | 11d | 1 | 0.12mi |
| 12307 Braxfield Ct #5 North Bethesda, MD | 2.0 | 1.0 | 1018 | $2,100 | $2.06 | 18d | 1 | 0.12mi |
| 12403 Braxfield Ct #12 North Bethesda, MD | 1.0 | 1.0 | 824 | $1,800 | $2.18 | 5d | 1 | 0.17mi |
| 5301 Randolph Rd North Bethesda, MD | 2.0–3.0 | 1.0–2.0 | 953 | $2,025 | $2.12 | 17d | 4 | 0.19mi |
| 5301 Randolph Rd Unit 5335 Rockville, MD | 2.0 | 1.0 | 863 | $2,025 | $2.35 | 24d | 1 | 0.21mi |
| 5301 Randolph Rd Unit 5341 Rockville, MD | 2.0 | 1.5 | 881 | $2,000 | $2.27 | 3d | 1 | 0.21mi |
| 5301 Randolph Rd Unit 5345 Rockville, MD | 2.0 | 1.0 | 863 | $2,100 | $2.43 | 24d | 1 | 0.21mi |
| 12401 Village Square Ter North Bethesda, MD | 1.0–3.0 | 1.0–1.5 | 895 | $1,618 | $1.81 | 2d | 18 | 0.37mi |
| 11902 Parklawn Pl North Bethesda, MD | 2.0 | 1.0 | 1148 | $2,142 | $1.87 | 2d | 9 | 0.40mi |
| 11901 Nebel St Rockville, MD | 1.0–2.0 | 1.0 | 760 | $1,684 | $2.21 | 44d | 1 | 0.50mi |
| 5401 McGrath Blvd North Bethesda, MD | 2.0 | 1.0–2.0 | 857 | $2,244 | $2.62 | 2d | 23 | 0.57mi |
| 5411 McGrath Blvd North Bethesda, MD | 2.0 | 1.0–2.0 | 907 | $2,217 | $2.44 | 3d | 23 | 0.59mi |
| 11800 Old Georgetown Rd North Bethesda, MD | 2.0–3.0 | 2.0 | 1294 | $2,400 | $1.85 | 44d | 2 | 0.59mi |
| 11750 Old Georgetown Rd #2311 Rockville, MD | 1.0 | 1.0 | 813 | $2,200 | $2.71 | 44d | 1 | 0.62mi |
| 5400 McGrath Blvd Rockville, MD | 1.0–3.0 | 1.0–2.5 | 1303 | $1,975 | $1.52 | 3d | 34 | 0.62mi |
| 11801 Rockville Pike North Bethesda, MD | 1.0–2.0 | 1.5–2.0 | 1008 | $1,895 | $1.88 | 15d | 3 | 0.64mi |
| 11710 Old Georgetown Rd #405 Rockville, MD | 1.0 | 1.0 | 796 | $2,099 | $2.64 | 44d | 1 | 0.65mi |
| 11710 Old Georgetown Rd #1109 Rockville, MD | 1.0 | 1.0 | 791 | $1,975 | $2.50 | 44d | 1 | 0.65mi |
| 11710 Old Georgetown Rd Rockville, MD | 2.0 | 1.0 | 1038 | $2,500 | $2.41 | 44d | 1 | 0.66mi |
| 5410 McGrath Blvd Rockville, MD | 2.0 | 1.0–2.0 | 977 | $2,678 | $2.74 | 2d | 21 | 0.67mi |
| 11710 Old Georgetown Rd #1020 Rockville, MD | 1.0 | 1.0 | 796 | $2,100 | $2.64 | 20d | 1 | 0.68mi |
| 11710 Old Georgetown Rd #120 Rockville, MD | 2.0 | 2.0 | 1124 | $2,400 | $2.14 | 8d | 1 | 0.68mi |
| 11710 Old Georgetown Rd #820 Rockville, MD | 1.0 | 1.0 | 796 | $1,988 | $2.50 | 44d | 1 | 0.68mi |
| 5750 Bou Ave North Bethesda, MD | 1.0 | 1.0 | 947 | $2,550 | $2.69 | 8d | 3 | 0.69mi |
| 5750 Bou Ave North Bethesda, MD | 1.0 | 1.0 | 947 | $2,625 | $2.77 | 24d | 3 | 0.69mi |
| 5440 Marinelli Rd North Bethesda, MD | 1.0–2.0 | 1.0–2.0 | 984 | $1,980 | $2.01 | 2d | 8 | 0.77mi |
| 5720 Fishers Ln Rockville, MD | 1.0–2.0 | 1.0–2.0 | 964 | $1,977 | $2.05 | 3d | 15 | 0.79mi |
| 930 Rose Ave #1902 Rockville, MD | 1.0 | 1.0 | 575 | $2,800 | $4.87 | 44d | 1 | 0.80mi |
| 900 Persei Pl North Bethesda, MD | 1.0–2.0 | 1.0–2.0 | 925 | $2,077 | $2.24 | 2d | 12 | 0.84mi |
| 5901 Montrose Rd Rockville, MD | 1.0–3.0 | 1.0–2.0 | 1133 | $1,820 | $1.61 | 1d | 20 | 0.85mi |
| 11870 Grand Park Ave North Bethesda, MD | 2.0 | 1.0–3.0 | 1069 | $3,526 | $3.30 | 1d | 17 | 0.86mi |
| 1101 Higgins Pl Rockville, MD | 1.0–2.0 | 1.0–2.0 | 945 | $2,046 | $2.17 | 2d | 13 | 0.87mi |
| 1900 Chapman Ave Rockville, MD | 3.0 | 1.0–2.0 | 943 | $2,625 | $2.78 | 2d | 22 | 0.87mi |
| 12503 Ardennes Ave Rockville, MD | 3.0 | 1.0–2.0 | 940 | $2,197 | $2.34 | 3d | 1 | 0.90mi |
| 5454 Nicholson Ln Rockville, MD | 3.0 | 1.0–2.0 | 834 | $2,427 | $2.91 | 2d | 14 | 0.90mi |
| 12000 Chase Crossing Cir North Bethesda, MD | 2.0 | 1.0–2.5 | 1140 | $2,622 | $2.30 | 8d | 5 | 0.93mi |
HOA detail condo
- Monthly dues
- $664 · $7,968/yr
- Likely covers
- landscapingpool
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 22 events
-
2026-06-18days on market $175,000 Active 56 DOM
-
2026-06-17days on market $175,000 Active 55 DOM
-
2026-06-16days on market $175,000 Active 54 DOM
-
2026-06-15days on market $175,000 Active 53 DOM
-
2026-06-13days on market $175,000 Active 51 DOM
-
2026-06-09days on market $175,000 Active 47 DOM
-
2026-06-08days on market $175,000 Active 46 DOM
-
2026-06-07days on market $175,000 Active 45 DOM
-
2026-06-03days on market $175,000 Active 42 DOM
-
2026-06-02days on market $175,000 Active 41 DOM
-
2026-06-01days on market $175,000 Active 40 DOM
-
2026-05-31days on market $175,000 Active 39 DOM
-
2026-04-22$175,000 Active 1931-char remark
Show marketing remark (1931 chars)
Discover Serene Garden Living at Bethesda Park! Nestled within a lush, park-like setting, Unit #8 is a 1 bedroom & 1 bath sun-filled garden-style condominium that combines modern interior refinements with the tranquility of a wooded suburban escape. This residence offers an intelligent use of space, designed for those who value both a quiet home environment and immediate access to the region’s premier shopping and transit hubs. This unit features a bright, open-concept layout that maximizes natural light and green views and hardwood floors throughout. The spacious living area flows effortlessly into a dining space, anchored by the kitchen with a great opening into the living room - making it great for entertaining! There is a generous bedroom suite featuring two expansive closets. Step through sliding glass doors off of the living room to a private balcony overlooking a quiet, grassy courtyard, the perfect spot for morning coffee or outdoor relaxation. Bethesda Park is renowned for its "all-inclusive" lifestyle, where the monthly condo fee covers nearly all essential utilities and maintenance. Residents enjoy access to an outdoor community pool, playgrounds, and scenic jogging/walking paths that wind through the complex. The community offers ample parking for residents and guests, alongside professional management and well-lit common areas. This home sits at the nexus of North Bethesda and Rockville. Located approximately one mile from both the Twinbrook and North Bethesda (formerly White Flint) Metro Stations (Red Line), with easy access to I-270 and Rockville Pike. A short stroll or quick drive to Pike & Rose, where you’ll find high-end dining, a boutique cinema, and major retailers like Whole Foods and REI. While close to the city, you are steps away from local parks and trails, offering a balanced lifestyle of urban convenience and suburban peace. Welcome home!
-
2020-01-22soldstatus $155,000 Closed 1357-char remark
Show marketing remark (1357 chars)
RENOVATED and move-in ready, this sun-filled 1BR/1BA condo is a must-see! The kitchen has been thoughtfully opened up and updated to create a more open-concept and enjoyable space and features sparkling granite and upgraded cabinets. New overhead lighting has been added to enhance this home as well as a ceiling fan in the oversize bedroom. You will love the two large bedroom closets, one with an Elfa closet organization system built in. Enjoy a relaxing view of the grassy courtyard from the sunny balcony. Fabulously located in the heart of it all, Metro, restaurants, shops and all the necessities are just steps away. Enjoy all that Pike & Rose has to offer within a short stroll. Turn the other way and enjoy the relaxing parks and trails, or take a dip in the community pool after a game of tennis - all compliments of amenity-rich and close-in Bethesda Park. Just about a mile to get to the Twinbrook Metro Station OR the White Flint Metro! The Rockville Town Square is also a short distance away and features the Marc and Amtrak train lines. Capital Bikeshare has stations right outside this convenient community and opens your world up to several amazing trails and popular scenic rides. As of the time of this listing, this community feeds into the sought-after Walter Johnson School District. All utilities are included in the condo fee.
-
2020-01-08status Pending 1357-char remark
Show marketing remark (1357 chars)
RENOVATED and move-in ready, this sun-filled 1BR/1BA condo is a must-see! The kitchen has been thoughtfully opened up and updated to create a more open-concept and enjoyable space and features sparkling granite and upgraded cabinets. New overhead lighting has been added to enhance this home as well as a ceiling fan in the oversize bedroom. You will love the two large bedroom closets, one with an Elfa closet organization system built in. Enjoy a relaxing view of the grassy courtyard from the sunny balcony. Fabulously located in the heart of it all, Metro, restaurants, shops and all the necessities are just steps away. Enjoy all that Pike & Rose has to offer within a short stroll. Turn the other way and enjoy the relaxing parks and trails, or take a dip in the community pool after a game of tennis - all compliments of amenity-rich and close-in Bethesda Park. Just about a mile to get to the Twinbrook Metro Station OR the White Flint Metro! The Rockville Town Square is also a short distance away and features the Marc and Amtrak train lines. Capital Bikeshare has stations right outside this convenient community and opens your world up to several amazing trails and popular scenic rides. As of the time of this listing, this community feeds into the sought-after Walter Johnson School District. All utilities are included in the condo fee.
-
2019-12-27historical Active Under Contract 1357-char remark
Show marketing remark (1357 chars)
RENOVATED and move-in ready, this sun-filled 1BR/1BA condo is a must-see! The kitchen has been thoughtfully opened up and updated to create a more open-concept and enjoyable space and features sparkling granite and upgraded cabinets. New overhead lighting has been added to enhance this home as well as a ceiling fan in the oversize bedroom. You will love the two large bedroom closets, one with an Elfa closet organization system built in. Enjoy a relaxing view of the grassy courtyard from the sunny balcony. Fabulously located in the heart of it all, Metro, restaurants, shops and all the necessities are just steps away. Enjoy all that Pike & Rose has to offer within a short stroll. Turn the other way and enjoy the relaxing parks and trails, or take a dip in the community pool after a game of tennis - all compliments of amenity-rich and close-in Bethesda Park. Just about a mile to get to the Twinbrook Metro Station OR the White Flint Metro! The Rockville Town Square is also a short distance away and features the Marc and Amtrak train lines. Capital Bikeshare has stations right outside this convenient community and opens your world up to several amazing trails and popular scenic rides. As of the time of this listing, this community feeds into the sought-after Walter Johnson School District. All utilities are included in the condo fee.
-
2019-10-17$159,900 Active 1357-char remark
Show marketing remark (1357 chars)
RENOVATED and move-in ready, this sun-filled 1BR/1BA condo is a must-see! The kitchen has been thoughtfully opened up and updated to create a more open-concept and enjoyable space and features sparkling granite and upgraded cabinets. New overhead lighting has been added to enhance this home as well as a ceiling fan in the oversize bedroom. You will love the two large bedroom closets, one with an Elfa closet organization system built in. Enjoy a relaxing view of the grassy courtyard from the sunny balcony. Fabulously located in the heart of it all, Metro, restaurants, shops and all the necessities are just steps away. Enjoy all that Pike & Rose has to offer within a short stroll. Turn the other way and enjoy the relaxing parks and trails, or take a dip in the community pool after a game of tennis - all compliments of amenity-rich and close-in Bethesda Park. Just about a mile to get to the Twinbrook Metro Station OR the White Flint Metro! The Rockville Town Square is also a short distance away and features the Marc and Amtrak train lines. Capital Bikeshare has stations right outside this convenient community and opens your world up to several amazing trails and popular scenic rides. As of the time of this listing, this community feeds into the sought-after Walter Johnson School District. All utilities are included in the condo fee.
-
2019-08-02historical
-
2019-05-04$159,900 Active
-
2007-07-09soldstatus $205,500
-
2007-06-18historical
-
2007-05-25$209,900
ⓘ 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
- $24,340
- − Mortgage interest
- −$9,803
- − Property taxes
- −$2,625
- − Insurance
- −$1,672
- − Repairs & maintenance
- −$1,947
- − Management
- −$1,947
- − HOA
- −$7,968
- − Depreciation
- −$5,091
- Taxable loss
- −$6,713
- Est. tax savings @ 24.0%
- +$1,611
- After-tax cash flow
- $-2,438/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
-16.6% since first listed10 events — show timeline
- 2026-04-22 Listed $175,000 BRIGHT MLS
- 2020-01-22 Sold (MLS) $155,000 BRIGHT MLS
- 2020-01-08 Pending — BRIGHT MLS
- 2019-12-27 Contingent — BRIGHT MLS
- 2019-10-17 Listed $159,900 BRIGHT MLS
- 2019-08-02 Listing Removed — BRIGHT MLS
- 2019-05-04 Listed $159,900 BRIGHT MLS
- 2007-07-09 Sold (MLS) $205,500 MRIS
- 2007-06-18 Delisted — MRIS
- 2007-05-25 Listed $209,900 MRIS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…