1121 University Blvd W APT 1104-B, Silver Spring, MD, 20902 | $150/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

1121 University Blvd W APT 1104-B, Silver Spring, MD, 20902 | $150/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
708 sft

75 S Reynolds St APT 413, Alexandria, VA, 22304

- Bed
1 Bath
402 sft

1711 Massachusetts Ave NW #810, Washington, DC, 20036

Currently Rented+ 2 more

- Bed
1 Bath
373 sft

1825 T St NW APT 201, Washington, DC, 20009

1 Bed
1 Bath
713 sft

2909 Charing Cross Rd APT 6, Falls Church, VA, 22042

Nearby investment properties with comparable prices

1 Bed
1 Bath
943 sft

4000 Cathedral Ave NW APT 35B, Washington, DC, 20016

- Bed
1 Bath
401 sft

4027 Benton St NW APT 101, Washington, DC, 20007

1 Bed
1 Bath
575 sft

4004 Beecher St NW APT 304, Washington, DC, 20007

- Bed
1 Bath
430 sft

1526 17th St NW APT 315, Washington, DC, 20036

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 1121 University Blvd W APT 1104-B, Silver Spring, MD, 20902 generates $1,518/mo in rent and, after a $1,077/mo payment, leaves $150/mo in cash flow. Total monthly income is $1,518/mo, and annual cash flow is $1,794/yr on $72,930 invested. Return on cash invested sits at 22.37% in year one, and rental yield is 8.28% on a $220,000 entry. Equity gained on principal adds $1,420/yr, while 5% annual appreciation builds toward $60,782 over five years. Five-year ROI reaches 116.1% and total cumulative return in cash sums $84,671. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,518/mo property income rather than buyer’s personal income.

Condo

Built in 1967

N/A lot

$N/A/sqft

No HOA

More details about the property

Phenomenal spacious 2 bedroom 2 bath Condo with ALL UTILITIES INCLUDED!!! Amenity rich community (elevator building) with outdoor swimming pool, tennis courts, party rooms and an abundance of parking in the heart of Silver Spring. Silver Spring voted one of the best places to live in Maryland!!! Renovated kitchen and baths, updated flooring and fresh paint. Enjoy the fresh air from your private balcony and the spectacular views from the 11th floor. Close to everything - shopping, schools, places of worship, walking distance to Sligo Creek Park and more! Public Transportation and Ride-on available. Move-in Ready and waiting for you!!!!