1111 University Blvd W APT 815, Silver Spring, MD, 20902 | $123/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

1111 University Blvd W APT 815, Silver Spring, MD, 20902 | $123/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
737 sft

4707 Connecticut Ave NW APT 211, Washington, DC, 20008

2 Bed
2 Bath
1240 sft

12012 Ridge Knoll Dr APT 7, Fairfax, VA, 22033

1 Bed
1 Bath
711 sft

4719 29th St S APT B2, Arlington, VA, 22206

1 Bed
1 Bath
712 sft

2600 16th St S APT 721, Arlington, VA, 22204

Nearby investment properties with comparable prices

2 Bed
2 Bath
1276 sft

7425 Democracy Blvd APT 14, Bethesda, MD, 20817

3 Bed
3 Bath
1620 sft

10401 Grosvenor Pl APT 1204, Rockville, MD, 20852

2 Bed
2 Bath
1194 sft

4501 Arlington Blvd APT 118, Arlington, VA, 22203

Motivated Seller+ 1 more

3 Bed
2 Bath
1417 sft

9800 Kingsbridge Dr APT 2, Fairfax, VA, 22031

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 1111 University Blvd W APT 815, Silver Spring, MD, 20902 offers a 7.85% rental yield on a $380,000 purchase with $2,486/mo rent. Total monthly income registers $2,486/mo, and a $1,860/mo payment leaves $123/mo available for distribution. Annual cash flow reaches $1,470/yr on $125,970 to close, and return on cash invested stands at 21.08% in year one. Equity gained on principal adds $2,452/yr while 5% annual appreciation supports $104,987 over five years. Portfolio math shows five-year ROI at 109.15% and total cumulative return in cash at $137,497. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,486/mo property income against a $1,860/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 to University Towers Spacious & Updated Condo in Prime Silver Spring Location Dont miss this rarely available, oversized unit in the highly desirable University Towers Condominium. Ideally located at the intersection of University Blvd and Arcola Ave, this move-in ready home offers comfort, convenience, and stunning viewsall just across from the beautiful Sligo Creek 10-mile trail. This freshly painted unit features brand-new carpet with original parquet flooring underneath, custom plantation blinds, and an eastern-facing balcony that fills the space with natural light. One of the larger floorplans in the building, it offers plenty of room to live and entertain. Community amenities include: Dedicated front desk staff Newly renovated hallways and elevators Rooftop party rooms Tennis courts On-site management Laundry facilities Ample unreserved parking Enjoy easy access to major commuter routes, Metrobus service to downtown Silver Spring and Wheaton Metro, and nearby destinations like Brookside Gardens and Kemp Mill Shopping Center. Schedule your tour today and discover everything this well-managed community has to offer!