10864 Bucknell Dr APT 301, Silver Spring, MD, 20902 | $943/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1326 sft

6126 Perry St, Landover, MD, 20785

2 Bed
2 Bath
986 sft

1434 Northgate Sq UNIT 34/21B, Reston, VA, 20190

4 Bed
2 Bath
1872 sft

6114 Osborn Rd, Landover, MD, 20785

3 Bed
1 Bath
990 sft

403 Birchleaf Ave, Capitol Heights, MD, 20743

Nearby investment properties with comparable prices

3 Bed
1 Bath
1004 sft

2317 Freetown Ct UNIT 11C, Reston, VA, 20191

1 Bed
1 Bath
821 sft

3701 S George Mason Dr UNIT 2410N, Falls Church, VA, 22041

3 Bed
2 Bath
1716 sft

2006 Ray Leonard Rd, Landover, MD, 20785

1 Bed
1 Bath
555 sft

4029 Benton St NW APT 104, Washington, DC, 20007

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

Rental property for sale in Silver Spring at 10864 Bucknell Dr APT 301, Silver Spring, MD, 20902 generates $3,120/mo in rent and, after a $1,713/mo payment, leaves $943/mo in cash flow. Total monthly income is $3,120/mo, and annual cash flow is $11,321/yr on $115,992 invested. Return on cash invested sits at 29.67% in year one, and rental yield is 10.7% on a $349,900 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,671 over five years. Five-year ROI reaches 155.23% and total cumulative return in cash sums $180,054. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,120/mo property income rather than buyer’s personal income.

Condo

Built in 1967

N/A lot

$N/A/sqft

No HOA