Residential Income Property with
For Sale
$315,000
10524 WEYMOUTH STREET Unit 104, Bethesda, MD 20814
Unit 104 features hardwood flooring in its main area and carpeted bedrooms.
Property Size970 SF
Price / SF$324.74
Days on Market21
Property Features for 10524 WEYMOUTH STREET Unit 104
General Information
Standard status
Active
Size
970 SF
Property subtype
Unit/Flat/Apartment
Additional Details
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$3,087
Amenities
balcony
Building Details
Building Size
970 SF
Year Built
1963
Listing Agency:
Jack Realty Group
Listed By:
John Pruski · License #BR98377715
(202) 213-4744
Source:
Jackrealtygroup
Added: Oct 8
Changed: Oct 27
Last Checked: Oct 26 at 2:19PM
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 Jack Realty Group
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.
Unit 104 is a 970-square-foot residential income property built in 1963. Its main living area has refinished strip hardwood flooring, while the bedrooms have carpet. The unit also includes a balcony, replacement thermal windows, and a recently updated HVAC air handler.
Key Highlights
- 970‑square‑foot residential unit
- Balcony
- Refinished strip hardwood flooring in the main area
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$16,016
Cap Rate
5.08%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$320,320
$320.3K
Cap Rate 7%
$228,800
$228.8K
Cap Rate 9%
$177,956
$178.0K
Market Conditions
NOI Build-Up for 970 SF
Gross rent
$31.3K $32.28/SF
− Vacancy
−$2.2K −$2.26/SF
EGI
$29.1K $30.02/SF
− OpEx
−$13.1K −$13.51/SF
NOI
$16.0K $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%
$320,320
Cap Rate 7%
$228,800
Cap Rate 9%
$177,956
Alternative Uses
Best Use
Apartment 5plus
$228.8K
$200.2K – $266.9K
NOI $16,016 @ 7.0% cap · market cap 5.08%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$341.2K
$298.6K – $398.1K
NOI $23,886 @ 7.0% cap · market cap 7.58%
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 - Unit 104 features hardwood flooring in its main area and carpeted bedrooms.
Where is this residential income property located?
The property is located at 10524 WEYMOUTH STREET Unit 104 Bethesda, MD.
What is the asking price?
The asking price for this property is $315,000.
What are key features of this property?
This property features: 970‑square‑foot residential unit; Balcony; Refinished strip hardwood flooring in the main area
