2835 Shepperton Ter, Silver Spring, MD, 20904 | $740/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

2835 Shepperton Ter, Silver Spring, MD, 20904 | $740/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
756 sft

7527 Spring Lake Dr APT C1, Bethesda, MD, 20817

2 Bed
1 Bath
1268 sft

11710 Old Georgetown Rd APT 116, North Bethesda, MD, 20852

3 Bed
2 Bath
1610 sft

3680 Persimmon Cir, Fairfax, VA, 22031

2 Bed
1 Bath
703 sft

1725 Lanier Pl NW APT 33A, Washington, DC, 20009

Nearby investment properties with comparable prices

2 Bed
1 Bath
792 sft

4824 Chevy Chase Dr APT 201, Chevy Chase, MD, 20815

1 Bed
1 Bath
502 sft

1673 Park Rd NW APT 304, Washington, DC, 20010

3 Bed
2 Bath
1468 sft

1018 Ruatan St, Silver Spring, MD, 20903

1 Bed
1 Bath
840 sft

1301 S Cleveland St APT 353, Arlington, VA, 22204

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

Rental property for sale in Silver Spring at 2835 Shepperton Ter, Silver Spring, MD, 20904 generates $3,102/mo in rent and, after a $1,859/mo payment, leaves $740/mo in cash flow. Total monthly income is $3,102/mo, and annual cash flow is $8,876/yr on $125,937 invested. Return on cash invested sits at 26.96% in year one, and rental yield is 9.8% on a $379,900 entry. Equity gained on principal adds $2,451/yr, while 5% annual appreciation builds toward $104,959 over five years. Five-year ROI reaches 140.68% and total cumulative return in cash sums $177,173. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,102/mo property income rather than buyer’s personal income.

Townhouse

Built in 1984

1,232 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this Immaculate end unit in sought after Avonshire Community! The three fully finished levels renovated only 2 years ago offer gleaming floors, designer kitchen with stainless steel appliances and granite counters, energy efficient windows, beautiful designer bathrooms on the upper level and in the basement, amazing rear deck and patio with fenced backyard, ideal for family gatherings, entertainment, and pets! Commuters delight with easy access to the ICC Rt-200, Rt-29, I-95, downtown, public transportation, shopping, restaurants and more! Call or text today to schedule your visit and not miss on this rare opportunity to own an live in the Fairland Subdivision!!

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