10859 Amherst Ave APT 202, Silver Spring, MD, 20902 | $800/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

10859 Amherst Ave APT 202, Silver Spring, MD, 20902 | $800/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
2 Bath
939 sft

11990 Market St UNIT 906, Reston, VA, 20190

1 Bed
1 Bath
765 sft

1530 Key Blvd APT 203, Arlington, VA, 22209

Rental Income+ 1 more

2 Bed
2 Bath
1140 sft

2107 Highcourt Ln APT 101, Herndon, VA, 20170

2 Bed
2 Bath
1670 sft

5829 Rexford Dr #713, Springfield, VA, 22152

Nearby investment properties with comparable prices

3 Bed
2 Bath
1330 sft

11216 Chestnut Grove Sq APT 10, Reston, VA, 20190

2 Bed
2 Bath
1246 sft

7420 Westlake Ter APT 1008, Bethesda, MD, 20817

1 Bed
1 Bath
690 sft

1521 Spring Gate Dr UNIT 10413, Mc Lean, VA, 22102

1 Bed
1 Bath
750 sft

3600 Connecticut Ave NW #202, Washington, DC, 20008

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 10859 Amherst Ave APT 202, Silver Spring, MD, 20902 offers a 10.21% rental yield on a $350,000 purchase with $2,977/mo rent. Total monthly income registers $2,977/mo, and a $1,713/mo payment leaves $800/mo available for distribution. Annual cash flow reaches $9,603/yr on $116,025 to close, and return on cash invested stands at 28.19% in year one. Equity gained on principal adds $2,258/yr while 5% annual appreciation supports $96,699 over five years. Portfolio math shows five-year ROI at 147.29% and total cumulative return in cash at $170,894. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,977/mo property income against a $1,713/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1967

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome home to this sun-drenched 2 bedroom, 2 bath condo situated in the amenity rich Westwood Garden condo community! This desirable home features an open floor plan enhanced by sophisticated wide-plank flooring and abundant natural light. Step out onto your private balcony and enjoy tranquil views overlooking the community pool. The modern kitchen is equipped with granite countertops, beautiful design-inspired cabinetry, and stainless steel appliances, complemented by a bright dining area. The comfortable Primary Bedroom Suite boasts a walk-in closet and a dedicated en-suite full bathroom. A secondary bedroom, a full hall bathroom, and a functional laundry room are also included. Residents enjoy access to fantastic community amenities with a swimming pool and fitness center. Location is everything: this home offers superb access to major commuter routes connecting you easily to DC and Baltimore, plus endless nearby shopping, dining, and entertainment. Ready for immediate enjoyment!