102 N Duke DrSterlingVA20164
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
Investment Highlights
Investment property for sale in Sterling at 102 N Duke Dr, Sterling, VA, 20164 listed at $275,000 pairs $2,498/mo rent with a $1,346/mo payment to leave $854/mo cash flow. Total monthly income runs $2,498/mo, and annual cash flow reaches $10,249/yr on $91,163 cash to close. Return on cash invested measures 31.15% in year one, and rental yield registers 10.9% at a $275,000 basis. Equity gained on principal adds $1,775/yr, and annual property appreciation at 5% supports $75,977 by year five. Five-year ROI tracks 162.91% and total cumulative return in cash totals $148,511. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,498/mo property income relative to a $1,346/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1965
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20164, Sterling, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,546 (100%) |
| Owner Occupied HU | 10,314 (76.1%) |
| Renter Occupied HU | 2,983 (22.0%) |
| Vacant Housing Units | 249 ( 1.8%) |
| Median Home Value | $598,091 |
| Average Home Value | $678,998 |
Housing Distribution
Address Breakdown
Residential
12,892
Single Family
11,843
Multi-Family
1,049
Businesses
889
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices