13611 Sir Thomas Way #11-1-B, Silver Spring, MD, 20904 | $788/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

13611 Sir Thomas Way #11-1-B, Silver Spring, MD, 20904 | $788/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
545 sft

7500 Woodmont Ave #S809, Bethesda, MD, 20814

1 Bed
1 Bath
762 sft

1533 Lincoln Way APT 301A, Mc Lean, VA, 22102

1 Bed
1 Bath
409 sft

1831 Belmont Rd NW APT 502, Washington, DC, 20009

1 Bed
1 Bath
751 sft

2939 Van Ness St NW APT 608, Washington, DC, 20008

Nearby investment properties with comparable prices

1 Bed
1 Bath
780 sft

10696 Weymouth St #W202, Bethesda, MD, 20814

1 Bed
1 Bath
1007 sft

5101 River Rd APT 1110, Bethesda, MD, 20816

1 Bed
1 Bath
546 sft

505 Kennedy St NW UNIT 102, Washington, DC, 20011

1 Bed
1 Bath
748 sft

2101 11th St NW UNIT 102, Washington, DC, 20001

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 13611 Sir Thomas Way #11-1-B, Silver Spring, MD, 20904 listed at $269,900 pairs $2,467/mo rent with a $1,321/mo payment to leave $788/mo cash flow. Total monthly income runs $2,467/mo, and annual cash flow reaches $9,461/yr on $89,472 cash to close. Return on cash invested measures 30.48% in year one, and rental yield registers 10.97% at a $269,900 basis. Equity gained on principal adds $1,742/yr, and annual property appreciation at 5% supports $74,568 by year five. Five-year ROI tracks 159.61% and total cumulative return in cash totals $142,806. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,467/mo property income relative to a $1,321/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1988

N/A lot

$N/A/sqft

No HOA

More details about the property

This lovely entry level condo is located in the quiet peaceful Vineyards Community. It has several natural green spaces surrounding with parks to stroll through for enjoyment. Each bedroom is spacious and the two bathrooms are generous. The Living room has a lovely fireplace to enjoy cozy evenings with a brick surrounded patio to enjoy cool summer breezes. The kitchen overlooks the family room with a serving bar and a dining area. Upgraded stainless steel refrigerator w/ice maker, stove, dishwasher, and built in microwave making entertaining comfortable. The Laundry room is off the kitchen with storage for mops and vacuums. There is an additional storage closet off the patio to store bikes or chairs. The building must be accessed by guest through a security door with an intercom system for safety. Enjoy the community center with a fitness center and outdoor pool. This ha easy access to county roads for commuting, shopping centers, and local restaurants.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20904, Silver Spring, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,229 (100%)
Owner Occupied HU	11,239 (52.9%)
Renter Occupied HU	9,043 (42.6%)
Vacant Housing Units	947 ( 4.5%)
Median Home Value	$594,619
Average Home Value	$630,777