Lofted Residential Income
For Sale
$452,000
10842 ANTIGUA TERRACE Unit 203, Rockville, MD 20852
Two-level home with a private balcony, fireplace, walk-in pantry, and access to community recreation amenities.
Property Size1,278 SF
Price / SF$353.68
Days on Market162
Property Features for 10842 ANTIGUA TERRACE Unit 203
General Information
Standard status
Active
Size
1,278 SF
Property subtype
Unit/Flat/Apartment
Taxes and HOA fees
Annual Taxes
$5,227
Building Details
Building Size
1,278 SF
Year Built
1989
Listing Agency:
Samson Properties
Listed By:
Giuliana Casu · License #0619549
(301) 379-3665
Source:
Kerishull
Added: May 7
Changed: Oct 8
Last Checked: Oct 13 at 1:05AM
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 Samson Properties
Investment Insights
Based on property information with market context.
This 1,278-square-foot, two-level residence includes a loft and was built in 1989. The main level features an open living and dining area with high ceilings, skylights, a wood-burning fireplace, and balcony access with additional storage. The kitchen offers stainless steel appliances, substantial cabinetry, a breakfast bar, and a walk-in pantry. The primary suite includes vaulted ceilings, dual closets, and a private bath with wood cabinetry, updated flooring, and a soaking tub. A second bedroom, full guest bath, and in-unit laundry are also located on the main floor. Upstairs, the loft adds flexible interior space.
Community amenities include an outdoor pool, tennis courts, a playground, walking trails, landscaped grounds, and pet-friendly policies. The property is near Grosvenor and White Flint Metro stations, Pike & Rose, downtown Bethesda and Rockville, shopping, dining, and major commuter routes.
Community amenities include an outdoor pool, tennis courts, a playground, walking trails, landscaped grounds, and pet-friendly policies. The property is near Grosvenor and White Flint Metro stations, Pike & Rose, downtown Bethesda and Rockville, shopping, dining, and major commuter routes.
Key Highlights
- 1,278 SF two‑level residence with an upstairs loft
- Open living area with soaring ceilings, skylights, wood‑burning fireplace, and private balcony
- Kitchen includes stainless steel appliances, breakfast bar, and walk‑in pantry
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$21,101
Cap Rate
4.67%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$422,020
$422.0K
Cap Rate 7%
$301,443
$301.4K
Cap Rate 9%
$234,456
$234.5K
Market Conditions
NOI Build-Up for 1,278 SF
Gross rent
$41.3K $32.28/SF
− Vacancy
−$2.9K −$2.26/SF
EGI
$38.4K $30.02/SF
− OpEx
−$17.3K −$13.51/SF
NOI
$21.1K $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%
$422,020
Cap Rate 7%
$301,443
Cap Rate 9%
$234,456
Alternative Uses
Best Use
Apartment 5plus
$301.4K
$263.8K – $351.7K
NOI $21,101 @ 7.0% cap · market cap 4.67%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$449.6K
$393.4K – $524.5K
NOI $31,470 @ 7.0% cap · market cap 6.96%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Current Use
Location Intelligence
Trade Area within ½ mile
1,257
Businesses Nearby
Explore this area
Business Placement
Demographics for 20852, MD
48,347
Population
23,023
Households
2.1
Avg Household Size
38
Median Age
74%
College-Educated
94%
High-School Grad
8.1 sq mi
ZIP Area
5,969
Density / Sq Mi
$121,496
Median Household Income
$74,519
Median Earnings
$2,212
Median Rent
$646,100
Median Home Value
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Residential income property - Two-level home with a private balcony, fireplace, walk-in pantry, and access to community recreation amenities.
Where is this residential income property located?
The property is located at 10842 ANTIGUA TERRACE Unit 203 Rockville, MD.
What is the asking price?
The asking price for this property is $452,000.
What are key features of this property?
This property features: 1,278 SF two‑level residence with an upstairs loft; Open living area with soaring ceilings, skylights, wood‑burning fireplace, and private balcony; Kitchen includes stainless steel appliances, breakfast bar, and walk‑in pantry
