2622 Shiloh Church Rd, Bryans Road, MD, 20616 | $588/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1170 sft

2102 Trafalgar Dr, Fort Washington, MD, 20744

1 Bed
1 Bath
760 sft

9450 Silver King Ct UNIT 308, Fairfax, VA, 22031

1 Bed
1 Bath
458 sft

1711 Massachusetts Ave NW #230, Washington, DC, 20036

1 Bed
1 Bath
805 sft

2451 Midtown Ave APT 707, Alexandria, VA, 22303

Nearby investment properties with comparable prices

3 Bed
2 Bath
792 sft

802 Modoc Ln, Oxon Hill, MD, 20745

2 Bed
1 Bath
1032 sft

3332 Spring Ln APT C42, Falls Church, VA, 22041

1 Bed
1 Bath
470 sft

1711 Massachusetts Ave NW #606, Washington, DC, 20036

1 Bed
1 Bath
756 sft

7748 New Providence Dr APT 85, Falls Church, VA, 22042

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 Bryans Road at 2622 Shiloh Church Rd, Bryans Road, MD, 20616 earns $588/mo cash flow from $2,960/mo rent with a $1,867/mo payment. Total monthly income totals $2,960/mo, and annual cash flow totals $7,050/yr on $126,467 capital. ROI tracks 25.48% on current figures, and rental yield reads 9.31% at a $381,500 purchase. Equity gained on principal adds $2,462/yr, and 5% annual appreciation supports $105,401 over five years. Five-year ROI reaches 132.8% and total cumulative return in cash sums $167,944. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,960/mo property income instead of your personal income.

Single Family

Built in 1954

0.44 Acres lot

$N/A/sqft

No HOA