125 Driveway Clubhouse PLeesburgVA20175
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow125 Driveway Clubhouse P, Leesburg, VA, 20175 in Leesburg is a top-tier cash-flow asset. At $259,900 it produces $2,504/mo in rent and $558/mo in net monthly income, a 11.56% gross rental yield. The DSCR of 2.14 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $6,693. Five-year appreciation adds $71,806, driving a total cumulative return of $159,468.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 6.2% |
| Monthly Cash Flow | $558 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,504 |
| Total Monthly Debt Service | $1,450 |
| DSCR Ratio | 1.73x |
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 1971
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20175, Leesburg, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,951 (100%) |
| Owner Occupied HU | 9,959 (76.9%) |
| Renter Occupied HU | 2,651 (20.5%) |
| Vacant Housing Units | 341 ( 2.6%) |
| Median Home Value | $800,435 |
| Average Home Value | $881,511 |
Housing Distribution
Address Breakdown
Residential
12,456
Single Family
10,505
Multi-Family
1,951
Businesses
982
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 1971
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20175, Leesburg, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,951 (100%) |
| Owner Occupied HU | 9,959 (76.9%) |
| Renter Occupied HU | 2,651 (20.5%) |
| Vacant Housing Units | 341 ( 2.6%) |
| Median Home Value | $800,435 |
| Average Home Value | $881,511 |
Housing Distribution
Address Breakdown
Residential
12,456
Single Family
10,505
Multi-Family
1,951
Businesses
982
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices