1121 University Blvd W, Silver Spring, MD, 20902 | $119/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
2 Bath
566 sft

6940 Hawthorne St, Hyattsville, MD, 20785

Currently Rented+ 2 more

- Bed
1 Bath
416 sft

4100 W St NW APT 203, Washington, DC, 20007

2 Bed
1 Bath
754 sft

612 Mellon St SE APT 202, Washington, DC, 20032

2 Bed
1 Bath
910 sft

9250 Edwards Way APT 413B, Hyattsville, MD, 20783

Nearby investment properties with comparable prices

1 Bed
2 Bath
930 sft

3330 N Leisure World Blvd #5122, Silver Spring, MD, 20906

- Bed
1 Bath
350 sft

1441 Euclid St NW APT 105, Washington, DC, 20009

Investment Property+ 1 more

- Bed
1 Bath
458 sft

10500 Rockville Pike UNIT 907, Rockville, MD, 20852

1 Bed
1 Bath
775 sft

9806 Georgia Ave #22-102, Silver Spring, MD, 20902

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 1121 University Blvd W, Silver Spring, MD, 20902 earns $119/mo cash flow from $1,487/mo rent with a $1,077/mo payment. Total monthly income totals $1,487/mo, and annual cash flow totals $1,422/yr on $72,930 capital. ROI tracks 21.86% on current figures, and rental yield reads 8.11% at a $220,000 purchase. Equity gained on principal adds $1,420/yr, and 5% annual appreciation supports $60,782 over five years. Five-year ROI reaches 113.37% and total cumulative return in cash sums $82,679. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,487/mo property income instead of your personal income.

Condo

Built in 1967

N/A lot

$N/A/sqft

No HOA