3301 Sir Thomas Dr UNIT 6-B-22, Silver Spring, MD, 20904 | $223/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

3301 Sir Thomas Dr UNIT 6-B-22, Silver Spring, MD, 20904 | $223/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
761 sft

18 Canterbury Sq APT 302, Alexandria, VA, 22304

2 Bed
1 Bath
906 sft

199 Talbott St #199, Rockville, MD, 20852

3 Bed
2 Bath
1396 sft

11200 Cherry Hill Rd APT 203, Beltsville, MD, 20705

1 Bed
1 Bath
412 sft

721 Erie Ave #721-2, Takoma Park, MD, 20912

Nearby investment properties with comparable prices

2 Bed
2 Bath
1165 sft

2203 Greenery Ln APT 202-10, Silver Spring, MD, 20906

2 Bed
2 Bath
1047 sft

9909 Blundon Dr #4-202, Silver Spring, MD, 20902

3 Bed
2 Bath
1163 sft

11230 Cherry Hill Rd APT 183, Silver Spring, MD, 20705

2 Bed
1 Bath
840 sft

12215 Braxfield Ct #106, Rockville, MD, 20852

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 3301 Sir Thomas Dr UNIT 6-B-22, Silver Spring, MD, 20904 earns $223/mo cash flow from $1,622/mo rent with a $1,101/mo payment. Total monthly income totals $1,622/mo, and annual cash flow totals $2,674/yr on $74,588 capital. ROI tracks 23.49% on current figures, and rental yield reads 8.65% at a $225,000 purchase. Equity gained on principal adds $1,452/yr, and 5% annual appreciation supports $62,163 over five years. Five-year ROI reaches 122.11% and total cumulative return in cash sums $91,077. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,622/mo property income instead of your personal income.

Condo

Built in 1992

N/A lot

$N/A/sqft

No HOA

More details about the property

The community is Not FHA Approved, MUST BE CASH OR CONVENTIONAL FINANCING WITH AT LEAST 10% DOWN and work with an experienced lender. This is one of the rarely available ground floor walk-in living spaces in the community, but with a rear balcony one level up from the ground giving owners privacy and a wooded view! The square footage of this model is one of the largest available at 1114 sq ft. The spacious living room features a cozy fireplaceideal for relaxing eveningsand open floorplan into the dining area and kitchen, making it great for entertaining. The kitchen offers ample cabinetry and counter work space. The large primary suite offers a peaceful retreat with its own en-suite bath and walk-in closet, while the second bedroom is ideal for guests, a home office, or both. Youll also appreciate the convenience of in-unit laundry. Community amenities include a clubhouse, fitness center, and outdoor poolplus plenty of guest parking. Conveniently located near Route 29, ICC, I-95, and I-270, with easy access to the FDA, University of Maryland, NASA, and shopping, dining, and outdoor recreation at Fairland and Maydale parks.

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