2304 Holly Spring DrSilver SpringMD20905
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 2304 Holly Spring Dr, Silver Spring, MD, 20905 in Silver Spring at $702,000 earns $4,466/mo in rent and nets $67/mo after the $3,157/mo payment, a 7.63% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $193,950 over five years. Ziffy Mortgage underwrites this on a 1.41 DSCR without U.S. credit history. With $6,465/yr in principal paydown, total projected return reaches $272,686.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 5.2% |
| Monthly Cash Flow | $67 | $1,250 |
City averages based on Silver Spring market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,466 |
| Total Monthly Debt Service | $4,087 |
| DSCR Ratio | 1.09x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1980
10,442 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20905, Silver Spring, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,438 (100%) |
| Owner Occupied HU | 4,790 (88.1%) |
| Renter Occupied HU | 525 ( 9.7%) |
| Vacant Housing Units | 123 ( 2.3%) |
| Median Home Value | $672,561 |
| Average Home Value | $734,707 |
Housing Distribution
Address Breakdown
Residential
5,777
Single Family
5,774
Multi-Family
3
Businesses
83
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 1980
10,442 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20905, Silver Spring, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,438 (100%) |
| Owner Occupied HU | 4,790 (88.1%) |
| Renter Occupied HU | 525 ( 9.7%) |
| Vacant Housing Units | 123 ( 2.3%) |
| Median Home Value | $672,561 |
| Average Home Value | $734,707 |
Housing Distribution
Address Breakdown
Residential
5,777
Single Family
5,774
Multi-Family
3
Businesses
83
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Verria Hairston • Open Door Brokerage, LLC
Mls Name: Bright MLS
Mls ID: #MDMC2216978