206 Shaw Ave, Silver Spring, MD, 20904 | $397/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

206 Shaw Ave, Silver Spring, MD, 20904 | $397/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2260 sft

3510 Bellflower Ln, Rockville, MD, 20852

4 Bed
2 Bath
2378 sft

2920 Meadow View Rd, Falls Church, VA, 22042

4 Bed
4 Bath
2230 sft

1724 Cy Ct, Vienna, VA, 22182

3 Bed
2 Bath
1063 sft

2201 15th St NW #101, Washington, DC, 20009

Nearby investment properties with comparable prices

4 Bed
2 Bath
2048 sft

532 Merlins Ln, Herndon, VA, 20170

3 Bed
3 Bath
1520 sft

5005 Battery Ln, Bethesda, MD, 20814

3 Bed
3 Bath
1520 sft

5005 Battery Ln #1, Bethesda, MD, 20814

3 Bed
3 Bath
2268 sft

1632 Valencia Way, Reston, VA, 20190

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 206 Shaw Ave, Silver Spring, MD, 20904 with 5% annual appreciation on a $669,900 basis while $4,564/mo rent supports operations. Total monthly income totals $4,564/mo and a $3,279/mo payment preserves $397/mo for cash returns. Annual cash flow comes to $4,769/yr on $220,397 deployed, and return on cash invested reaches 22.22% in year one. Equity gained on principal adds $4,323/yr, and five-year appreciation sums $185,081 alongside rental yield of 8.18%. Five-year ROI measures 115.27% and total cumulative return in cash totals $254,049.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,564/mo property income versus a $3,279/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1949

1.00 Acres lot

$N/A/sqft

No HOA

More details about the property

Unique opportunity in North Springbrook to renovate or re-imagine this true Mid-Century rancher perched high on an unusual 1-acre lot in Silver Spring...minutes from New Hampshire Avenue. Solid brick construction, hardwood flooring, replaced windows; roof with architectural shingles and water heater replaced in 2024. Enclosed entrance could convert to covered front porch, large great room with fireplace, picture window over-looking rear in-ground pool and tennis court; separate formal dining room joining kitchen. 4 generous bedrooms; 3 in separate private wing, other bedroom could also serve as a home office, library, guest space in the rear; kitchen with table space opens to laundry room, screened porch and patio. Unfinished basement opens to level walk-out side yard. Central a/c and warm oil forced air furnace. Oil tank in basement. Partially fenced with endless opportunities to re-create this luxury custom home and club-like experience of days gone by. So convenient to commuting routes yet private setting. Custom stick-built structure to support renovation for you to enjoy or equity for your next project. Sold AS IS/WHERE IS with no representation by absentee owners. This canvas awaits your vision.

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