9802 Georgia Ave #26-202, Silver Spring, MD, 20902 | $532/mo Cash Flow

For Sale

Listed for sale 3 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
780 sft

10626 Weymouth St APT 204, Bethesda, MD, 20814

2 Bed
1 Bath
1173 sft

2201 Fendall Ct, Crofton, MD, 21114

1 Bed
1 Bath
698 sft

9481 Fairfax Blvd APT 103, Fairfax, VA, 22031

1 Bed
1 Bath
510 sft

4029 Benton St NW APT 201, Washington, DC, 20007

Nearby investment properties with comparable prices

- Bed
- Bath
1110 sft

20329 Beaconfield Ter #20329, Germantown, MD, 20874

1 Bed
1 Bath
504 sft

1330 New Hampshire Ave NW APT 316, Washington, DC, 20036

2 Bed
2 Bath
1061 sft

11800 Old Georgetown Rd APT 1204, North Bethesda, MD, 20852

1 Bed
1 Bath
488 sft

1711 Massachusetts Ave NW #622, Washington, DC, 20036

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 9802 Georgia Ave #26-202, Silver Spring, MD, 20902 earns $532/mo cash flow from $2,554/mo rent with a $1,591/mo payment. Total monthly income totals $2,554/mo, and annual cash flow totals $6,388/yr on $107,738 capital. ROI tracks 25.84% on current figures, and rental yield reads 9.43% at a $325,000 purchase. Equity gained on principal adds $2,097/yr, and 5% annual appreciation supports $89,792 over five years. Five-year ROI reaches 134.71% and total cumulative return in cash sums $145,129. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,554/mo property income instead of your personal income.

Condo

Built in 1969

N/A lot

$N/A/sqft

No HOA