1805 Crystal Dr APT 304SArlingtonVA22202
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 Arlington at 1805 Crystal Dr APT 304S, Arlington, VA, 22202 earns $329/mo cash flow from $2,810/mo rent with a $2,031/mo payment. Total monthly income totals $2,810/mo, and annual cash flow totals $3,953/yr on $137,573 capital. ROI tracks 22.78% on current figures, and rental yield reads 8.13% at a $415,000 purchase. Equity gained on principal adds $2,678/yr, and 5% annual appreciation supports $114,657 over five years. Five-year ROI reaches 117.98% and total cumulative return in cash sums $162,309. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,810/mo property income instead of your personal income.
Condo
Built in 1984
N/A lot
$N/A/sqft
No 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