Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Gaithersburg Condo with Remodeled Kitchen Title is generated by Realmo AI

    18503 BOYSENBERRY DRIVE 128-88, Gaithersburg, MD 20879

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $225,000

    Two-bedroom condo with updated amenities and community features.

    Type:Condo/Townhome
    Property size:
    962 SF
    Price / SF:
    $233/SF
    Added:
    Mar 24, 2026
    Days on Market:
    60
    Last Refresh:
    Apr 6 at 2:03 am

    Property Features for 18503 BOYSENBERRY DRIVE 128-88

    General Information

    Standard status
    Active
    Size
    962 SF
    Property subtype
    Condo/Townhome

    Building Details

    Year Built
    1988

    We can help!

    Listing Contact
    Megan Bonanno
    Megan Bonanno

    Listing agent Megan Bonanno License #0225235630

    Listing office TTR Sotheby's International Realty

    Listing date Mar 24, 2026

    Source Exitrealty

    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 TTR Sotheby's International Realty

    HighLights

    • Remodeled kitchen and bathroom with new appliances and vanity.
    • Convenient location near I‑270, ICC‑200, I‑370, Metro bus, and Gaithersburg MARC, providing easy access to transportation and amenities.
    • Enjoy community amenities including a tennis court, swimming pool, picnic area, playground, and fitness center.
    • Features a private balcony and designated parking.
    • Cozy up to the gas fireplace.
    • Pet‑friendly residence.

    Overview

    Located at 18503 Boysenberry Drive, Unit 128-88, in Gaithersburg, MD, this residential income property features 2 bedrooms and 1 bathroom. The second-floor condo includes a private balcony and designated parking. Interior features include a gas fireplace, all-new appliances, a remodeled kitchen and bathroom, a new vanity, and freshly painted interiors. The property size is 962 square feet. Community amenities include a tennis court, swimming pool, picnic area, playground, and fitness center. The residence is pet-friendly and conveniently located near Lake Forest Mall, the library, and Montgomery Village's picturesque lakes. It offers easy access to Interstate 270, ICC-200, I-370, Metro bus stop, and Gaithersburg MARC, as well as various dining and entertainment options.

    Financial Insights

    Value Estimation Calculated for Apartment 5plus

    Conservative
    $176.5K
    NOI $15,884 @ 9.00% cap · cautious / downside scenario
    Moderate
    $226.9K
    NOI $15,884 @ 7.00% cap · market / base-case scenario
    Aggressive
    $317.7K
    NOI $15,884 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Apartment 5plus

    Component $ $/SF
    Gross rent $31.1k $32.28
    − Vacancy −$2.2k −$2.26
    EGI $28.9k $30.02
    − OpEx −$13.0k −$13.51
    NOI $15.9k $16.51
    962 SF · lease $32.28/SF/yr · vacancy 7.00% · expense 45.00%

    Alternative Use Scenarios

    Best Use
    Apartment 5plus
    $226.9K
    $198.6K – $264.7K (±1% cap)
    NOI $15,884 @ 7.0% cap · market cap 7.06%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Specialty Retail
    $338.4K
    $296.1K – $394.8K (±1% cap)
    NOI $23,689 @ 7.0% cap · market cap 10.53%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    MenjivarG&A Painting

    Suggested Use

    Law Firm Restaurant Real Estate Agency Spa & Massage Center Hair Salon Dental Office Nail Salon Food Market Gym & Fitness Center Grocery & Convenience Store

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Gaithersburg
    County
    Montgomery
    State
    Maryland
    Longitude
    -77.2069592
    Latitude
    39.1601756

    Nearby Similar for Sale

    • $680,000

      Gaithersburg Commercial Townhouse Condo

      Two-level office condo ideal for professional services.
      101 CHESTNUT Street, GAITHERSBURG, MD 20877
      View Details
    • $3,200

      Equipped Barbershop/Salon in Gaithersburg

      Turnkey barbershop/salon space for immediate occupancy in central Gaithersburg.
      431 N FREDERICK Avenue, GAITHERSBURG, MD 20877
      View Details
    • $295,000

      Turnkey Restaurant Opportunity in Gaithersburg

      Fully equipped restaurant for sale in Montgomery Village.
      19292 MONTGOMERY VILLAGE Avenue, GAITHERSBURG, MD 20886
      View Details
    • $275,000

      Gaithersburg Spa & Salon Space

      Spa and hair salon space in a thriving commercial hub.
      4 PROFESSIONAL DR #113, GAITHERSBURG, MD 20879
      View Details
    • $4,000,000

      Prime Farmland with Grain Storage

      Almost 80 acres with agricultural and storage facilities in Gaithersburg.
      7511 DAMASCUS Road, GAITHERSBURG, MD 20882
      View Details
    • $699,000

      Charming Cottage in Gaithersburg

      Unique cottage in prime location, ideal for business or residential.
      1 Montgomery Ave, GAITHERSBURG, MD 20877
      View Details
    • $2,497,500

      Gaithersburg Commercial Property For Sale

      Commercial property suitable for various uses near Shady Grove Road.
      16850 Oakmont Ave, GAITHERSBURG, MD 20877
      View Details
    • $450,000
      3,989 SF

      Class A Office For Sale

      Full-service Class A office units available for purchase.
      17B FIRSTFIELD ROAD 202, GAITHERSBURG, MD 20878
      View Details
    • $400,000

      Updated Medical Office For Sale

      Move-in ready medical office in Montgomery County, Maryland.
      604 S Frederick Ave #23, GAITHERSBURG, MD 20877
      View Details
    • $335,000
      969 SF

      Updated Commercial Condo Near Hospital

      Updated 969 SF commercial condo near Shady Grove Hospital.
      9025 Shady Grove Ct #6b, GAITHERSBURG, MD 20877
      View Details
    • $275,000

      Prime Spa & Salon Space

      Spa & hair salon space in thriving commercial hub.
      4 PROFESSIONAL Dr 113, Gaithersburg, MD 20879
      View Details
    • $450,000

      Shady Grove Office Condo Package

      Versatile commercial space in Shady Grove Professional Park.
      8909-8911 Shady Grove Ct #1a, GAITHERSBURG, MD 20877
      View Details

    FAQs

    What type of property is this?
    Residential income property - Two-bedroom condo with updated amenities and community features.
    Where is this residential income property located?
    The property is located at 18503 BOYSENBERRY DRIVE 128-88 Gaithersburg, MD.
    What is the asking price?
    The asking price for this property is $225,000.
    What are key features of this property?
    This property features: Remodeled kitchen and bathroom with new appliances and vanity.; Convenient location near I‑270, ICC‑200, I‑370, Metro bus, and Gaithersburg MARC, providing easy access to transportation and amenities.; Enjoy community amenities including a tennis court, swimming pool, picnic area, playground, and fitness center.
    (301) 516-1212
    We can help!
    Listing Contact
    Megan Bonanno
    Megan Bonanno
    Real Estate License ID: 0225235630
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    18503 BOYSENBERRY DRIVE 128-88, GAITHERSBURG, MD 20879
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!