1304 Garden Wall Cir #105RestonVA20194
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1304 Garden Wall Cir #105, Reston, VA, 20194 in Reston is a top-tier cash-flow asset. At $348,120 it produces $3,038/mo in rent and $840/mo in net monthly income, a 10.47% gross rental yield. The DSCR of 1.94 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $10,075. Five-year appreciation adds $96,179, driving a total cumulative return of $186,254.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 6.2% |
| Monthly Cash Flow | $840 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,038 |
| Total Monthly Debt Service | $2,060 |
| 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.
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
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 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