9507 Adelphi Rd, Silver Spring, MD, 20903 | $1,338/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

9507 Adelphi Rd, Silver Spring, MD, 20903 | $1,338/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
1985 sft

1107 Navahoe Dr, Silver Spring, MD, 20903

2 Bed
1 Bath
781 sft

623 Kennedy St NW #8, Washington, DC, 20011

1 Bed
1 Bath
704 sft

601 Wharf St SW #212, Washington, DC, 20001

3 Bed
3 Bath
1710 sft

514 15th St SE, Washington, DC, 20003

Nearby investment properties with comparable prices

3 Bed
1 Bath
1272 sft

8715 Bradford Rd, Silver Spring, MD, 20901

1 Bed
1 Bath
662 sft

1700 17th St NW APT 508, Washington, DC, 20009

3 Bed
2 Bath
1472 sft

51 Crittenden St NE, Washington, DC, 20011

2 Bed
2 Bath
900 sft

3733 12th St NE UNIT 301, Washington, DC, 20017

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

Rental property for sale in Silver Spring at 9507 Adelphi Rd, Silver Spring, MD, 20903 generates $4,628/mo in rent and, after a $2,589/mo payment, leaves $1,338/mo in cash flow. Total monthly income is $4,628/mo, and annual cash flow is $16,057/yr on $174,041 invested. Return on cash invested sits at 29.29% in year one, and rental yield is 10.5% on a $529,000 entry. Equity gained on principal adds $3,414/yr, while 5% annual appreciation builds toward $146,153 over five years. Five-year ROI reaches 153.16% and total cumulative return in cash sums $266,561. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,628/mo property income rather than buyer’s personal income.

Single Family

Built in 1954

7,658 sqft lot

$N/A/sqft

No HOA

More details about the property

Nestled inside the Beltway and just steps from New Hampshire Avenue, this inviting Cape Cod with over 2500 square feet offers the perfect blend of character, convenience, and potential. Ideally located between Silver Spring, College Park, and Takoma Park, the home enjoys easy access to vibrant neighborhoods, commuter routes, and everyday amenities. Set on a level lot, the property features a welcoming enclosed front entryway and a spacious, inviting foyer that flows into the living room with a cozy fireplace. The main level layout continues into the dining room and kitchen with granite countertops, creating a warm and functional space for everyday living and entertaining. Hardwood floors grace most of the main and upper levels, and two main-level bedrooms are complemented by a bright sunroom additionperfect for relaxing, hosting, or working from home. Upstairs, you'll find two generously sized bedrooms, a full bath featuring a double vanity and a linen closet, offering comfort and convenience for family or guests The walk-up basement adds even more flexibility, featuring a spacious family room, rec room, laundry area, a convenient kitchenette and storage rooms. With its separate entrance and generous layout, it offers exciting potential as a future accessory apartment or in-law suite. Outside, enjoy a private patio for outdoor gatherings and a driveway that provides ample parking for both owners and guests. Recent system updates offer peace of mind, and the sold as is status presents a wonderful opportunity to personalize and make it your own. Whether you're drawn to its classic charm, generous space, or unbeatable location, this home is ready to welcome its next chapter. Currently part of the Northeast High School Consortium - Choice Process: Blake, Paint Branch, or Springbrook high schools. Check the MCPS website for more details. Recent updates include: Stove 2024, Microwave - 2024, Refrigerator - 2023, Hot water heater - 2023, Furnace - 2022, A/C - 2022, Main roof - 2014, Sunroom roof - 2012.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20903, Silver Spring, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,705 (100%)
Owner Occupied HU	2,684 (40.0%)
Renter Occupied HU	3,646 (54.4%)
Vacant Housing Units	375 ( 5.6%)
Median Home Value	$549,505
Average Home Value	$569,854