10456 Malone CtFairfaxVA22032
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 10456 Malone Ct, Fairfax, VA, 22032 in Fairfax at $649,999 earns $4,066/mo in rent and nets $13/mo after the $2,923/mo payment, a 7.51% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $179,583 over five years. Ziffy Mortgage underwrites this on a 1.39 DSCR without U.S. credit history. With $5,987/yr in principal paydown, total projected return reaches $257,471.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.2% |
| Monthly Cash Flow | $13 | $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 | $4,066 |
| Total Monthly Debt Service | $3,627 |
| DSCR Ratio | 1.12x |
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.
Townhouse
Built in 1984
1,500 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 1984
1,500 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