Residential Income Property with
New
For Sale
$499,900
5450 WHITLEY PARK TER #612, Bethesda, MD 20814
BETHESDA, MD
Property Size1,951 SF
Price / SF$256.23
Days on Market6
Property Features for 5450 WHITLEY PARK TER #612
General Information
Property type
Residential Multi Family
Property subtype
Other
Bedrooms
2
Bathrooms
3
Full bathrooms
2
Half bathrooms
1
Rooms
Bedroom 2, Bedroom 1
Subdivision
WHITLEY PARK CONDOMINIUM
Elementary school district
MONTGOMERY COUNTY PUBLIC SCHOOLS
Middle school district
MONTGOMERY COUNTY PUBLIC SCHOOLS
High school district
MONTGOMERY COUNTY PUBLIC SCHOOLS
Standard status
Active
Amenities
private balcony
separate laundry room
additional storage space
swimming pool
tennis courts
community party room
fitness center
Building Details
Year built
1965
Listing Agency:
One Bethesda
(240) 497-1700
Listed By:
Andy Alderdice
Added: Oct 23
Changed: Oct 28
Last Checked: Oct 28 at 7:06PM
MLS# MDMC2260672
Copyright © 2026 Long & Foster Real Estate. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
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.
At Berkley West, this residence offers 1,951 square feet with two bedrooms, a den, and 2.5 baths. The primary suite has its own bath, while a separate laundry room is located off the kitchen. A private balcony faces mature trees, and the unit also includes additional storage and two designated parking spaces. Built in 1965, the residence has abundant natural light and storage. Cable TV and internet are included in the monthly fee.
Community amenities include a swimming pool, tennis courts, a party room, and a fitness center. The property is in Bethesda, Maryland.
Community amenities include a swimming pool, tennis courts, a party room, and a fitness center. The property is in Bethesda, Maryland.
Key Highlights
- 1,951 square feet with 2 bedrooms, a den, and 2.5 baths
- Private balcony overlooking mature trees
- Two designated parking spaces and separate storage
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$32,213
Cap Rate
6.44%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$644,260
$644.3K
Cap Rate 7%
$460,186
$460.2K
Cap Rate 9%
$357,922
$357.9K
Market Conditions
NOI Build-Up for 1,951 SF
Gross rent
$63.0K $32.28/SF
− Vacancy
−$4.4K −$2.26/SF
EGI
$58.6K $30.02/SF
− OpEx
−$26.4K −$13.51/SF
NOI
$32.2K $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%
$644,260
Cap Rate 7%
$460,186
Cap Rate 9%
$357,922
Alternative Uses
Best Use
Apartment 5plus
$460.2K
$402.7K – $536.9K
NOI $32,213 @ 7.0% cap · market cap 6.44%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$686.3K
$600.5K – $800.7K
NOI $48,042 @ 7.0% cap · market cap 9.61%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
463
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
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Frequently Asked Questions
What type of property is this?
Residential income property - The residence combines a den, separate laundry room, and community access to a pool, tennis courts, party room, and fitness center.
Where is this residential income property located?
The property is located at 5450 WHITLEY PARK TER #612 Bethesda, MD.
What is the asking price?
The asking price for this property is $499,900.
What are key features of this property?
This property features: 1,951 square feet with 2 bedrooms, a den, and 2.5 baths; Private balcony overlooking mature trees; Two designated parking spaces and separate storage
