Residential Income Unit with
For Sale
$235,000
10500 WEYMOUTH STREET Unit 104, Bethesda, MD 20814
A private balcony faces a landscaped courtyard, complemented by renovated kitchen and bathroom finishes.
Property Size788 SF
Price / SF$298.22
Days on Market182
Property Features for 10500 WEYMOUTH STREET Unit 104
General Information
Standard status
Active
Size
788 SF
Property subtype
Unit/Flat/Apartment
Additional Details
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$2,596
Amenities
balcony
grassy courtyard
Building Details
Building Size
788 SF
Year Built
1962
Listing Agency:
RE/MAX Realty Services
Listed By:
Don E Stanley · License #62084
(301) 919-8287
Source:
Jackrealtygroup
Added: Apr 30
Changed: Oct 27
Last Checked: Oct 26 at 4:26PM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of RE/MAX Realty Services
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This 788-square-foot residential income unit was built in 1962 and includes a balcony with a view across a grassy courtyard. The kitchen has granite countertops, 42-inch cabinetry, and stainless steel and black appliances. The bathroom has also been renovated.
Key Highlights
- 788‑square‑foot residential income unit
- Balcony overlooks a grassy courtyard
- Kitchen features granite counters, 42‑inch cabinets, and stainless steel and black appliances
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$13,011
Cap Rate
5.54%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$260,220
$260.2K
Cap Rate 7%
$185,871
$185.9K
Cap Rate 9%
$144,567
$144.6K
Market Conditions
NOI Build-Up for 788 SF
Gross rent
$25.4K $32.28/SF
− Vacancy
−$1.8K −$2.26/SF
EGI
$23.7K $30.02/SF
− OpEx
−$10.6K −$13.51/SF
NOI
$13.0K $16.51/SF
Area
Montgomery County, MD
Vacancy
7.00%
Lease Rate
$32.28 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$260,220
Cap Rate 7%
$185,871
Cap Rate 9%
$144,567
Alternative Uses
Best Use
Apartment 5plus
$185.9K
$162.6K – $216.9K
NOI $13,011 @ 7.0% cap · market cap 5.54%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$277.2K
$242.6K – $323.4K
NOI $19,404 @ 7.0% cap · market cap 8.26%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
345
Businesses Nearby
Explore this area
Business Placement
Demographics for 20814, MD
31,919
Population
15,388
Households
2.1
Avg Household Size
41
Median Age
84%
College-Educated
98%
High-School Grad
4.5 sq mi
ZIP Area
7,093
Density / Sq Mi
$150,401
Median Household Income
$90,050
Median Earnings
$2,329
Median Rent
$976,500
Median Home Value
Frequently Asked Questions
What type of property is this?
Residential income property - A private balcony faces a landscaped courtyard, complemented by renovated kitchen and bathroom finishes.
Where is this residential income property located?
The property is located at 10500 WEYMOUTH STREET Unit 104 Bethesda, MD.
What is the asking price?
The asking price for this property is $235,000.
What are key features of this property?
This property features: 788‑square‑foot residential income unit; Balcony overlooks a grassy courtyard; Kitchen features granite counters, 42‑inch cabinets, and stainless steel and black appliances
