107 N George Mason Dr APT 4ArlingtonVA22203
INVESTMENT ANALYSIS
Investment Verdict
Solid Income107 N George Mason Dr APT 4, Arlington, VA, 22203 in Arlington earns a respectable 9.82% gross yield at $335,000, but after the $1,506/mo mortgage the net cash flow is $130/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.82) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $92,554 over five years, making equity the dominant return driver. Total projected return: $174,301.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 4.1% |
| Monthly Cash Flow | $130 | $1,850 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,741 |
| Total Monthly Debt Service | $1,869 |
| DSCR Ratio | 1.47x |
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 1940
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22203, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,261 (100%) |
| Owner Occupied HU | 4,114 (25.3%) |
| Renter Occupied HU | 9,939 (61.1%) |
| Vacant Housing Units | 2,208 (13.6%) |
| Median Home Value | $855,386 |
| Average Home Value | $890,987 |
Housing Distribution
Address Breakdown
Residential
14,850
Single Family
2,916
Multi-Family
11,934
Businesses
858
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 1940
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22203, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,261 (100%) |
| Owner Occupied HU | 4,114 (25.3%) |
| Renter Occupied HU | 9,939 (61.1%) |
| Vacant Housing Units | 2,208 (13.6%) |
| Median Home Value | $855,386 |
| Average Home Value | $890,987 |
Housing Distribution
Address Breakdown
Residential
14,850
Single Family
2,916
Multi-Family
11,934
Businesses
858
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices