3976 Bel Pre Rd APT 2, Silver Spring, MD, 20906 | $232/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

3976 Bel Pre Rd APT 2, Silver Spring, MD, 20906 | $232/mo Cash Flow | Ziffy

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
1 Bath
471 sft

2500 N Van Dorn St APT 213, Alexandria, VA, 22302

- Bed
1 Bath
471 sft

2500 N Van Dorn St APT 1118, Alexandria, VA, 22302

1 Bed
1 Bath
775 sft

900 N Taylor St APT 624, Arlington, VA, 22203

1 Bed
1 Bath
981 sft

5225 Pooks Hill Rd APT 616N, Bethesda, MD, 20814

Nearby investment properties with comparable prices

1 Bed
1 Bath
821 sft

106 Monroe St APT 201, Rockville, MD, 20850

1 Bed
1 Bath
727 sft

900 N Taylor St APT 1607, Arlington, VA, 22203

1 Bed
1 Bath
720 sft

431 N Armistead St APT 406, Alexandria, VA, 22312

- Bed
1 Bath
462 sft

4101 Cathedral Ave NW APT 616, 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 3976 Bel Pre Rd APT 2, Silver Spring, MD, 20906 offers a 9.2% rental yield on a $160,000 purchase with $1,227/mo rent. Total monthly income registers $1,227/mo, and a $783/mo payment leaves $232/mo available for distribution. Annual cash flow reaches $2,784/yr on $53,040 to close, and return on cash invested stands at 25.16% in year one. Equity gained on principal adds $1,032/yr while 5% annual appreciation supports $44,205 over five years. Portfolio math shows five-year ROI at 131% and total cumulative return in cash at $69,482. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,227/mo property income against a $783/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1970

N/A lot

$N/A/sqft

No HOA

More details about the property

Patio level walkout condo w/access to green space, private, fenced and covered patio, located at the back of development facing a wooded area. Expansive living room and dining room. Property has large living area with ceramic tile floors throughout, in unit washer/dryer, master bedroom with full bath, recent updates. Condo fee covers all utilities inc pool. Sold AS IS. Motivated Seller, make offer!

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