15301 Beaverbrook Ct #92-2B, Silver Spring, MD, 20906 | $230/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

15301 Beaverbrook Ct #92-2B, Silver Spring, MD, 20906 | $230/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1145 sft

12204 Braxfield Ct #233, Rockville, MD, 20852

2 Bed
2 Bath
1059 sft

10201 Grosvenor Pl APT 1518, Rockville, MD, 20852

1 Bed
1 Bath
855 sft

5410 Connecticut Ave NW APT 817, Washington, DC, 20015

2 Bed
2 Bath
1194 sft

3713 George Mason Dr APT 716, Falls Church, VA, 22041

Nearby investment properties with comparable prices

2 Bed
2 Bath
1059 sft

10201 Grosvenor Pl APT 1518, Rockville, MD, 20852

1 Bed
1 Bath
756 sft

4520 King St APT 601, Alexandria, VA, 22302

2 Bed
1 Bath
1104 sft

10201 Grosvenor Pl APT 620, Rockville, MD, 20852

2 Bed
1 Bath
981 sft

5225 Pooks Hill Rd APT 621N, Bethesda, MD, 20814

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 15301 Beaverbrook Ct #92-2B, Silver Spring, MD, 20906 listed at $250,000 pairs $1,785/mo rent with a $1,224/mo payment to leave $230/mo cash flow. Total monthly income runs $1,785/mo, and annual cash flow reaches $2,757/yr on $82,875 cash to close. Return on cash invested measures 23.24% in year one, and rental yield registers 8.57% at a $250,000 basis. Equity gained on principal adds $1,613/yr, and annual property appreciation at 5% supports $69,070 by year five. Five-year ROI tracks 120.71% and total cumulative return in cash totals $100,042. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,785/mo property income relative to a $1,224/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1979

N/A lot

$N/A/sqft

No HOA

More details about the property

ABSOLUTELY STUNNING WARFIELD MODEL WITH ALL VINYAL FLOORING THROUGHOUT, REMODELED AND RENOVATED STATE- OF -THE- ART KITCHEN WITH BUILT - IN MICROWAVE. 2 BEDROOMS AND 2 REMODELED BATHROOMS, SEPARATE LAUNDRY ROOM, ENCLOSED BALCONY, CUSTOM WINDOW TREATMENTS, LARGE LIVING AREA AND SEPARATE DINING ROOM. FRESHLY PAINTED AND READY TO GO! AGE 55 + GATED SENIOR COMMUNITY WITH AMENITIES GALORE - GOLF MEMBERSHIP, SWIMMING POOLS, CLUBHOUSES, RESTAURANTS, TENNIS COURTS, 24 HOUR SECURITY AND MUCH MORE!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20906, Silver Spring, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	27,199 (100%)
Owner Occupied HU	17,677 (65.0%)
Renter Occupied HU	8,174 (30.1%)
Vacant Housing Units	1,348 ( 5.0%)
Median Home Value	$493,091
Average Home Value	$533,723