1005 Navahoe Dr, Silver Spring, MD, 20903 | $120/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1899 sft

4714 Ridgeline Ter UNIT 283, Bowie, MD, 20720

1 Bed
1 Bath
851 sft

11800 Sunset Hills Rd Unit 912, Reston, VA, 20190

4 Bed
2 Bath
2891 sft

503 49th St NE, Washington, DC, 20019

2 Bed
1 Bath
670 sft

5 Rhode Island Ave NW APT 202, Washington, DC, 20001

Nearby investment properties with comparable prices

2 Bed
2 Bath
887 sft

2221 M St NE UNIT 302, Washington, DC, 20002

2 Bed
3 Bath
- sft

1636 Lang Pl NE #1, Washington, DC, 20002

Unit H -Holly Plan, Beechfield Manors | Active Adult 55+ : Heritage Condos | Act

3 Bed
2 Bath
1320 sft

Unit H -Holly Plan, Beechfield Manors | Active Adult 55+ : Heritage Condos | Act, Bowie, MD, 20720

2 Bed
1 Bath
930 sft

3503 Valley Dr, Alexandria, VA, 22302

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Silver Spring at 1005 Navahoe Dr, Silver Spring, MD, 20903 earns $120/mo cash flow from $3,167/mo rent with a $2,398/mo payment. Total monthly income totals $3,167/mo, and annual cash flow totals $1,437/yr on $162,435 capital. ROI tracks 20.79% on current figures, and rental yield reads 7.76% at a $490,000 purchase. Equity gained on principal adds $3,162/yr, and 5% annual appreciation supports $135,378 over five years. Five-year ROI reaches 107.62% and total cumulative return in cash sums $174,816. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,167/mo property income instead of your personal income.

Single Family

Built in 1949

6,600 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20903, Silver Spring, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,705 (100%)
Owner Occupied HU	2,684 (40.0%)
Renter Occupied HU	3,646 (54.4%)
Vacant Housing Units	375 ( 5.6%)
Median Home Value	$549,505
Average Home Value	$569,854