3200 N Leisure World Blvd APT 512, Silver Spring, MD, 20906 | $138/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

3200 N Leisure World Blvd APT 512, Silver Spring, MD, 20906 | $138/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
906 sft

199 Talbott St #199, Rockville, MD, 20852

2 Bed
1 Bath
1005 sft

523 N Armistead St APT 102, Alexandria, VA, 22312

2 Bed
1 Bath
869 sft

8300 Tobin Rd APT 34, Annandale, VA, 22003

2 Bed
2 Bath
990 sft

15101 Interlachen Dr #1-807, Silver Spring, MD, 20906

Nearby investment properties with comparable prices

2 Bed
1 Bath
803 sft

3400 25th St S APT 27, Arlington, VA, 22206

1 Bed
1 Bath
840 sft

5100 Dorset Ave APT 111, Chevy Chase, MD, 20815

2 Bed
2 Bath
1120 sft

15107 Interlachen Dr #2-108, Silver Spring, MD, 20906

1 Bed
1 Bath
791 sft

4301 Massachusetts Ave NW APT 8010, Washington, DC, 20016

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 3200 N Leisure World Blvd APT 512, Silver Spring, MD, 20906 offers a 8.16% rental yield on a $239,000 purchase with $1,625/mo rent. Total monthly income registers $1,625/mo, and a $1,170/mo payment leaves $138/mo available for distribution. Annual cash flow reaches $1,660/yr on $79,229 to close, and return on cash invested stands at 22% in year one. Equity gained on principal adds $1,542/yr while 5% annual appreciation supports $66,031 over five years. Portfolio math shows five-year ROI at 114.17% and total cumulative return in cash at $90,456. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,625/mo property income against a $1,170/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2003

N/A lot

$N/A/sqft

No HOA

More details about the property

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