1050 N Stuart St APT 716ArlingtonVA22201
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderSteady, low-maintenance, and fundable: 1050 N Stuart St APT 716, Arlington, VA, 22201 in Arlington at $650,000. Rental yield 7.19%. The 7.19% yield and 1.33 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $179,583 by year five, and $5,987/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $246,527.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.2% | 4.1% |
| Monthly Cash Flow | $(647) | $1,850 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,896 |
| Total Monthly Debt Service | $3,627 |
| DSCR Ratio | 1.07x |
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.
Condo
Built in 1995
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22201, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,883 (100%) |
| Owner Occupied HU | 6,845 (28.7%) |
| Renter Occupied HU | 15,563 (65.2%) |
| Vacant Housing Units | 1,475 ( 6.2%) |
| Median Home Value | $985,851 |
| Average Home Value | $1,062,364 |
Housing Distribution
Address Breakdown
Residential
21,862
Single Family
5,453
Multi-Family
16,409
Businesses
1,067
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
Condo
Built in 1995
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22201, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,883 (100%) |
| Owner Occupied HU | 6,845 (28.7%) |
| Renter Occupied HU | 15,563 (65.2%) |
| Vacant Housing Units | 1,475 ( 6.2%) |
| Median Home Value | $985,851 |
| Average Home Value | $1,062,364 |
Housing Distribution
Address Breakdown
Residential
21,862
Single Family
5,453
Multi-Family
16,409
Businesses
1,067
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices