3122 Helsel DrSilver SpringMD20906
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
Investment Highlights
Investment property for sale in Silver Spring at 3122 Helsel Dr, Silver Spring, MD, 20906 listed at $572,500 pairs $4,051/mo rent with a $2,802/mo payment to leave $490/mo cash flow. Total monthly income runs $4,051/mo, and annual cash flow reaches $5,885/yr on $188,353 cash to close. Return on cash invested measures 23.18% in year one, and rental yield registers 8.49% at a $572,500 basis. Equity gained on principal adds $3,694/yr, and annual property appreciation at 5% supports $158,171 by year five. Five-year ROI tracks 120.43% and total cumulative return in cash totals $226,830. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,051/mo property income relative to a $2,802/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1955
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20906, Silver Spring, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,199 (100%) |
| Owner Occupied HU | 17,677 (65.0%) |
| Renter Occupied HU | 8,174 (30.1%) |
| Vacant Housing Units | 1,348 ( 5.0%) |
| Median Home Value | $493,091 |
| Average Home Value | $533,723 |
Housing Distribution
Address Breakdown
Residential
27,137
Single Family
15,766
Multi-Family
11,371
Businesses
453
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cari Jordan • RLAH @properties
Mls Name: Bright MLS
Mls ID: #MDMC2204266