Bethesda CDP
Investment Analysis

Bethesda CDP, MD
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
33
Investment Score
Rent
Cap Rate (Est.)
1.0%
Gross Yield
1.6%
P/R Ratio
46.4x
YoY Growth
+0.6%
Median Home Price
$1,147,800
Average Rent (1BR)
$1,574/mo
Median Income
$191,198
Population
69,966

Investment Breakdown

0
Value Score
56
Growth Score
55
Safety Score
41
Afford Score

Bethesda CDP has a price-to-rent ratio of 46.4x, which indicates renting is more favorable than buying.

The estimated cap rate of 1.0% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +0.6% indicates stable market conditions.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,574
Annual Gross $18,888

Est. Monthly Expenses

Property Tax (~1.5%) -$1,435
Insurance (~0.5%) -$478
Maintenance (~1%) -$957
Est. Net Cash Flow -$1,296/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Bethesda CDP Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$1M2027$1Mโ–ฒ 4.7%2028$1Mโ–ฒ 7.5%20232024Now
$1M$978K
Current
$1M
2026
Projected
$1M
โ†‘ 4.7% by 2027
Projected
$1M
โ†‘ 7.5% by 2028
5yr CAGR:+3.8%
Confidence:Moderate
Rยฒ:0.81
โ–ผ

For the Bethesda CDP housing market forecast through 2028, the outlook suggests a period of stabilization rather than significant growth. The market is currently balanced with a temperature of 50/100, and the lack of year-over-year price movement at 0.0% indicates a plateau after the strong 5-year appreciation of 21.3%. Given the extreme affordability challenges, with a price-to-rent ratio of 60.8xโ€”far above the national average of 18xโ€”demand is likely to remain constrained. A key question for potential buyers is whether Bethesda CDP home prices will drop; while a sharp decline isn't imminent, the high cost of carrying a mortgage versus renting makes the $1,147,800 median price a significant barrier, suggesting prices will likely hold steady or see only marginal adjustments.

Looking toward the Bethesda CDP real estate Bethesda CDP 2027 landscape, local economic factors will be pivotal. The area's reliance on the stable federal government and healthcare sectors provides a buffer against recession, but the C-grade risk rating highlights underlying vulnerability to broader economic shifts. With a median rent of $1,574/mo, the rental market offers a more accessible entry point compared to buying, reinforcing the "RENT" verdict. Days on market averaging 35 show that well-priced homes still move, but the lack of price momentum means sellers must be realistic. Ultimately, while Bethesda's desirability and strong fundamentals support long-term value, the combination of stretched affordability and a balanced market signals a cautious, flat-to-modest growth trajectory for the next few years.

Projected Cap Rate (2027)
1.0%
5yr CAGR
+3.8%

Job Market

Unemployment 3.0%
National avg: 3.7%
Job Growth (YoY) +1.8%

Healthcare

83
Score
Excellent

Risk Factors

Overvalued Market
Low Inventory

Market Position

Affordability Average
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Bethesda CDP.

Total ROI
-174%
on $229,560 invested
Annual ROI
NaN%
compounded
Total Return
-$400,134
appreciation + cashflow
Mo. Cash Flow
-$7,360
year 1 estimate
Equity Growth Over 5 Years
Y1245kY2262kY3279kY4298kY5316k
Appreciation
$33,087
Cash Flow
-$433,221
Final Equity
$316,458

* Estimates based on 0.6% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Bethesda CDP

Property

Purchase Price$1,147,800
Monthly Rent$1,574
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$6,538
Monthly Cash Flow
-$78,455/ year
-34.2%
Cash-on-Cash
-0.8%
Cap Rate

Monthly Breakdown

+ Rental Income$1,574
โˆ’ Mortgage (P&I)$5,804
โˆ’ Property Tax$1,148
โˆ’ Insurance$125
โˆ’ Maintenance$957
โˆ’ Vacancy Loss$79
= Net Cash Flow-$6,538

Investment Summary

Down Payment
$229,560
Loan Amount
$918,240
Total Monthly Expenses
$8,112
Gross Yield
1.6%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026