2202 Colston Dr #2202-C, Silver Spring, MD, 20910 | $374/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

2202 Colston Dr #2202-C, Silver Spring, MD, 20910 | $374/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
733 sft

8333 Grubb Rd #8333-G, Silver Spring, MD, 20910

2 Bed
1 Bath
889 sft

13633 Orchard Dr #3633, Clifton, VA, 20124

1 Bed
1 Bath
646 sft

5505 Seminary Rd APT 1818N, Falls Church, VA, 22041

7 Bed
7 Bath
5450 sft

3106 Juniper Ln, Falls Church, VA, 22044

Nearby investment properties with comparable prices

1 Bed
1 Bath
720 sft

3701 5th St S APT 406, Arlington, VA, 22204

1 Bed
1 Bath
687 sft

1501 S George Mason Dr APT 23, Arlington, VA, 22204

1 Bed
1 Bath
732 sft

8003 Chanute Pl APT 12, Falls Church, VA, 22042

1 Bed
1 Bath
704 sft

9495 Fairfax Blvd APT 204, Fairfax, VA, 22031

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 2202 Colston Dr #2202-C, Silver Spring, MD, 20910 earns $374/mo cash flow from $2,267/mo rent with a $1,175/mo payment. Total monthly income totals $2,267/mo, and annual cash flow totals $4,488/yr on $79,560 capital. ROI tracks 25.55% on current figures, and rental yield reads 11.34% at a $240,000 purchase. Equity gained on principal adds $1,549/yr, and 5% annual appreciation supports $66,308 over five years. Five-year ROI reaches 135.28% and total cumulative return in cash sums $107,630. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,267/mo property income instead of your personal income.

Condo

Built in 1948

N/A lot

$N/A/sqft

No HOA

More details about the property

Professional photos coming on Tuesday. Recently Updated One-Bedroom Condo in Prime Silver Spring Location. This beautifully updated one-bedroom, one-bathroom condo is ideally situated within walking distance to the Silver Spring Metro Station and just a short stroll to Metro bus services, making commuting a breeze. The fully renovated kitchen features modern appliances, and sleek finishes making it perfect for cooking. The condo has been freshly painted throughout, complemented with new vinyl flooring that offers durability and style. The living and dining rooms offer plenty of nature light. The condo is conveniently located near Rock Creek Shopping Center, a variety of dining options, and grocery stores ensuring all of your daily needs are within daily reach.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20910, Silver Spring, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	24,434 (100%)
Owner Occupied HU	7,296 (29.9%)
Renter Occupied HU	15,439 (63.2%)
Vacant Housing Units	1,699 ( 7.0%)
Median Home Value	$776,171
Average Home Value	$792,623