1 Harryhogan RdCallaoVA22435
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe income profile at 1 Harryhogan Rd, Callao, VA, 22435 in Callao is straightforward: $129,900 in, $1,240/mo in rent, $463/mo out after debt service. The 11.45% gross yield and 2.12 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $35,889 by year five. With $1,196/yr in principal equity, the total cumulative return is projected at $79,004.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 6.2% |
| Monthly Cash Flow | $463 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,240 |
| Total Monthly Debt Service | $725 |
| DSCR Ratio | 1.71x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Lot
Built in N/A
7.42 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22435, Callao, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,246 (100%) |
| Owner Occupied HU | 786 (63.1%) |
| Renter Occupied HU | 181 (14.5%) |
| Vacant Housing Units | 279 (22.4%) |
| Median Home Value | $231,250 |
| Average Home Value | $336,307 |
Housing Distribution
Address Breakdown
Residential
860
Single Family
853
Multi-Family
7
Businesses
99
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Lot
Built in N/A
7.42 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22435, Callao, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,246 (100%) |
| Owner Occupied HU | 786 (63.1%) |
| Renter Occupied HU | 181 (14.5%) |
| Vacant Housing Units | 279 (22.4%) |
| Median Home Value | $231,250 |
| Average Home Value | $336,307 |
Housing Distribution
Address Breakdown
Residential
860
Single Family
853
Multi-Family
7
Businesses
99
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices