10204 Aspen Willow DrFairfaxVA22032
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingFor first-time U.S. investors or those diversifying conservatively, 10204 Aspen Willow Dr, Fairfax, VA, 22032 in Fairfax offers a clean, manageable entry. Rental yield 6.31%. DSCR 1.17 qualifies for Ziffy Mortgage's no-W2 mortgage for non-U.S. residents. Long-term: 5% annual appreciation projects $234,839 in additional property value over five years, with $7,829/yr in principal equity building ownership stake. Total projected cumulative return: $282,226.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 6.3% | 6.2% |
| Monthly Cash Flow | $(734) | $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 | $4,470 |
| Total Monthly Debt Service | $4,743 |
| DSCR Ratio | 0.94x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Townhouse
Built in 1988
2,208 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22032, Fairfax, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,171 (100%) |
| Owner Occupied HU | 8,617 (84.7%) |
| Renter Occupied HU | 1,255 (12.3%) |
| Vacant Housing Units | 299 ( 2.9%) |
| Median Home Value | $792,924 |
| Average Home Value | $822,916 |
Housing Distribution
Address Breakdown
Residential
10,074
Single Family
9,984
Multi-Family
90
Businesses
264
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
Townhouse
Built in 1988
2,208 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22032, Fairfax, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,171 (100%) |
| Owner Occupied HU | 8,617 (84.7%) |
| Renter Occupied HU | 1,255 (12.3%) |
| Vacant Housing Units | 299 ( 2.9%) |
| Median Home Value | $792,924 |
| Average Home Value | $822,916 |
Housing Distribution
Address Breakdown
Residential
10,074
Single Family
9,984
Multi-Family
90
Businesses
264
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices