12703 Lotte Dr APT 102WoodbridgeVA22192
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 12703 Lotte Dr APT 102, Woodbridge, VA, 22192 in Woodbridge: $2,066/mo in rent, $931/mo net, 13.06% gross yield, all on a $189,900 acquisition. The 2.42 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $52,466 in value, and $1,749/yr in principal paydown steadily builds equity. Projected total cumulative return: $131,766.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.1% | 6.8% |
| Monthly Cash Flow | $931 | $285 |
City averages based on Woodbridge market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,066 |
| Total Monthly Debt Service | $1,060 |
| DSCR Ratio | 1.95x |
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 1968
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22192, Woodbridge, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,691 (100%) |
| Owner Occupied HU | 16,083 (74.1%) |
| Renter Occupied HU | 5,331 (24.6%) |
| Vacant Housing Units | 277 ( 1.3%) |
| Median Home Value | $580,622 |
| Average Home Value | $603,905 |
Housing Distribution
Address Breakdown
Residential
21,371
Single Family
18,076
Multi-Family
3,295
Businesses
1,665
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 1968
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22192, Woodbridge, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,691 (100%) |
| Owner Occupied HU | 16,083 (74.1%) |
| Renter Occupied HU | 5,331 (24.6%) |
| Vacant Housing Units | 277 ( 1.3%) |
| Median Home Value | $580,622 |
| Average Home Value | $603,905 |
Housing Distribution
Address Breakdown
Residential
21,371
Single Family
18,076
Multi-Family
3,295
Businesses
1,665
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carol Nguyen • Excel Realty Corp.
Mls Name: Bright MLS
Mls ID: #VAPW2096670