3003 Dawson Ave, Silver Spring, MD, 20902 | $33/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1115 sft

8812 Dowling Park Pl, Gaithersburg, MD, 20886

4 Bed
2 Bath
1178 sft

6705 Larkspur Rd, Suitland, MD, 20746

2 Bed
1 Bath
1005 sft

5903 Mount Eagle Dr APT 1612, Alexandria, VA, 22303

3 Bed
3 Bath
1083 sft

9423 Chadburn Pl, Montgomery Village, MD, 20886

Nearby investment properties with comparable prices

- Bed
3 Bath
1020 sft

8760 Ravenglass Way, Gaithersburg, MD, 20886

3 Bed
3 Bath
1378 sft

18963 Ferry Landing Cir, Germantown, MD, 20874

3 Bed
3 Bath
2340 sft

5652 Lanteen St, Lanham, MD, 20706

4 Bed
4 Bath
2106 sft

12816 Staton Ct, Upper Marlboro, MD, 20774

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 3003 Dawson Ave, Silver Spring, MD, 20902 offers a 7.54% rental yield on a $515,000 purchase with $3,236/mo rent. Total monthly income registers $3,236/mo, and a $2,521/mo payment leaves $33/mo available for distribution. Annual cash flow reaches $392/yr on $169,435 to close, and return on cash invested stands at 20.29% in year one. Equity gained on principal adds $3,323/yr while 5% annual appreciation supports $142,285 over five years. Portfolio math shows five-year ROI at 104.9% and total cumulative return in cash at $177,733. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,236/mo property income against a $2,521/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1949

6,325 sqft lot

$N/A/sqft

No HOA