Residential Income Property with
For Sale
$499,500
5700 BREWER HOUSE CIRCLE Unit 202-11, Rockville, MD 20852
The 1,376-square-foot second-floor end unit has two bedrooms, two full bathrooms, and a four-season sunroom with a fireplace.
Property Size1,376 SF
Price / SF$363.01
Days on Market20
Property Features for 5700 BREWER HOUSE CIRCLE Unit 202-11
General Information
Standard status
Active
Size
1,376 SF
Property subtype
Unit/Flat/Apartment
Site & Location
Highway Access
Yes
Public Transit
Yes
Units
Unit Mix
1 x 2BR/2BA
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$5,572
Amenities
swimming pool
tennis courts
scenic pond
quiet creek
playground
EV charging stations
ample visitor parking
Building Details
Building Size
1,376 SF
Year Built
1986
Listing Agency:
Jack Realty Group
Listed By:
John Pruski · License #BR98377715
(202) 213-4744
Source:
Jackrealtygroup
Added: Oct 9
Changed: Oct 27
Last Checked: Oct 27 at 3:30AM
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.
Built in 1986, this second-floor end-unit residence offers 1,376 square feet, with two bedrooms and two full bathrooms. The four-season sunroom includes a fireplace, while the renovated kitchen has quartz countertops, updated appliances, and ample cabinetry. Renovations also include both bathrooms, flooring, lighting, and windows. A laundry and utility room is located off the kitchen; the second bedroom has a separate storage room.
Community amenities include a swimming pool, tennis courts, a pond, a creek, a playground, EV charging stations, and visitor parking. The property is along the Bethesda Trolley Trail, within walking distance of Grosvenor-Strathmore Metro Station, parks, Whole Foods, and local retail. I-495 and I-270 are a short drive away.
Community amenities include a swimming pool, tennis courts, a pond, a creek, a playground, EV charging stations, and visitor parking. The property is along the Bethesda Trolley Trail, within walking distance of Grosvenor-Strathmore Metro Station, parks, Whole Foods, and local retail. I-495 and I-270 are a short drive away.
Key Highlights
- 1,376‑square‑foot second‑floor end unit
- Two bedrooms and two full bathrooms
- Four‑season sunroom with fireplace
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$22,719
Cap Rate
4.55%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$454,380
$454.4K
Cap Rate 7%
$324,557
$324.6K
Cap Rate 9%
$252,433
$252.4K
Market Conditions
NOI Build-Up for 1,376 SF
Gross rent
$44.4K $32.28/SF
− Vacancy
−$3.1K −$2.26/SF
EGI
$41.3K $30.02/SF
− OpEx
−$18.6K −$13.51/SF
NOI
$22.7K $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%
$454,380
Cap Rate 7%
$324,557
Cap Rate 9%
$252,433
Alternative Uses
Best Use
Apartment 5plus
$324.6K
$284.0K – $378.7K
NOI $22,719 @ 7.0% cap · market cap 4.55%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$484.0K
$423.5K – $564.7K
NOI $33,883 @ 7.0% cap · market cap 6.78%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Lease Details
1
Residential units
Yes
Highway access
Location Intelligence
Trade Area within ½ mile
893
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
Frequently Asked Questions
What type of property is this?
Residential income property - The 1,376-square-foot second-floor end unit has two bedrooms, two full bathrooms, and a four-season sunroom with a fireplace.
Where is this residential income property located?
The property is located at 5700 BREWER HOUSE CIRCLE Unit 202-11 Rockville, MD.
What is the asking price?
The asking price for this property is $499,500.
What are key features of this property?
This property features: 1,376‑square‑foot second‑floor end unit; Two bedrooms and two full bathrooms; Four‑season sunroom with fireplace
