1304 Garden Wall Cir #105RestonVA20194
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
Investment Highlights
Investment property for sale in Reston at 1304 Garden Wall Cir #105, Reston, VA, 20194 earns $839/mo cash flow from $3,038/mo rent with a $1,704/mo payment. Total monthly income totals $3,038/mo, and annual cash flow totals $10,069/yr on $115,402 capital. ROI tracks 28.63% on current figures, and rental yield reads 10.47% at a $348,120 purchase. Equity gained on principal adds $2,246/yr, and 5% annual appreciation supports $96,179 over five years. Five-year ROI reaches 149.82% and total cumulative return in cash sums $172,896. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,038/mo property income instead of your personal income.
Apartment
Built in 1995
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20194, Reston, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,894 (100%) |
| Owner Occupied HU | 4,113 (69.8%) |
| Renter Occupied HU | 1,545 (26.2%) |
| Vacant Housing Units | 236 ( 4.0%) |
| Median Home Value | $880,380 |
| Average Home Value | $924,169 |
Housing Distribution
Address Breakdown
Residential
5,772
Single Family
4,407
Multi-Family
1,365
Businesses
58
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices