Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Silver Spring at 3311 Harrell St, Silver Spring, MD, 20906 offers a 7.54% rental yield on a $528,700 purchase with $3,324/mo rent. Total monthly income registers $3,324/mo, and a $2,588/mo payment leaves $35/mo available for distribution. Annual cash flow reaches $426/yr on $173,942 to close, and return on cash invested stands at 20.3% in year one. Equity gained on principal adds $3,412/yr while 5% annual appreciation supports $146,070 over five years. Portfolio math shows five-year ROI at 104.98% and total cumulative return in cash at $182,598. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,324/mo property income against a $2,588/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1954
6,750 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20906, Silver Spring, MD area.
| 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 |
Residential
27,137
Single Family
15,766
Multi-Family
11,371
Businesses
453
Date | Event | Price |
|---|---|---|
| 2025-10-13 | Listing removed | $535,000 |
| 2025-09-30 | Price change | $535,000 |
| 2025-09-12 | Listed for sale | $550,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-15 | $5251.65 | 23.96% | $385,100 | 4.65% |
| 2024-10-15 | $4236.42 | 4.78% | $368,000 | 4.87% |
| 2023-10-15 | $4043.07 | 9.76% | $350,900 | 5.12% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
