1300 Army Navy Dr APT 418ArlingtonVA22202
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe 11.78% yield at 1300 Army Navy Dr APT 418, Arlington, VA, 22202 in Arlington is solid, but the $992/mo payment compresses net cash flow to $181/mo at $220,700. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $60,975 by year five, and $2,033/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (2.18) without U.S. income documentation. Total projected return: $98,104.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 4.1% |
| Monthly Cash Flow | $181 | $1,850 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,167 |
| Total Monthly Debt Service | $1,898 |
| DSCR Ratio | 1.14x |
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.
Apartment
Built in 1965
6.48 Acres lot
$N/A/sqft
$621 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22202, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,023 (100%) |
| Owner Occupied HU | 3,391 (16.9%) |
| Renter Occupied HU | 14,315 (71.5%) |
| Vacant Housing Units | 2,317 (11.6%) |
| Median Home Value | $951,064 |
| Average Home Value | $1,033,433 |
Housing Distribution
Address Breakdown
Residential
18,197
Single Family
2,333
Multi-Family
15,864
Businesses
1,041
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
Apartment
Built in 1965
6.48 Acres lot
$N/A/sqft
$621 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22202, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,023 (100%) |
| Owner Occupied HU | 3,391 (16.9%) |
| Renter Occupied HU | 14,315 (71.5%) |
| Vacant Housing Units | 2,317 (11.6%) |
| Median Home Value | $951,064 |
| Average Home Value | $1,033,433 |
Housing Distribution
Address Breakdown
Residential
18,197
Single Family
2,333
Multi-Family
15,864
Businesses
1,041
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices