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 3503 Kayson St, Silver Spring, MD, 20906 offers a 7.81% rental yield on a $519,900 purchase with $3,383/mo rent. Total monthly income registers $3,383/mo, and a $2,545/mo payment leaves $149/mo available for distribution. Annual cash flow reaches $1,790/yr on $171,047 to close, and return on cash invested stands at 21.11% in year one. Equity gained on principal adds $3,355/yr while 5% annual appreciation supports $143,639 over five years. Portfolio math shows five-year ROI at 109.29% and total cumulative return in cash at $186,940. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,383/mo property income against a $2,545/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1955
7,200 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Cathy Carroll • Weichert, REALTORS
Mls Name: Bright MLS
Mls ID: #MDMC2205904
