1830 Columbia Pike APT 305ArlingtonVA22204
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Arlington rental at 1830 Columbia Pike APT 305, Arlington, VA, 22204 sits in the solid-income band: 10.59% gross yield, $2,942/mo rent, $229/mo net after the $1,500/mo debt service, DSCR 1.96. Entry price of $333,500 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $92,140 and $3,072/yr in principal reduction bring total cumulative return to $143,977.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 4.1% |
| Monthly Cash Flow | $229 | $1,850 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,942 |
| Total Monthly Debt Service | $2,581 |
| 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.
Condo
Built in 1964
2.43 Acres lot
$N/A/sqft
$663 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22204, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,067 (100%) |
| Owner Occupied HU | 8,890 (36.9%) |
| Renter Occupied HU | 14,041 (58.3%) |
| Vacant Housing Units | 1,136 ( 4.7%) |
| Median Home Value | $765,775 |
| Average Home Value | $817,280 |
Housing Distribution
Address Breakdown
Residential
23,537
Single Family
8,604
Multi-Family
14,933
Businesses
782
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 1964
2.43 Acres lot
$N/A/sqft
$663 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22204, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,067 (100%) |
| Owner Occupied HU | 8,890 (36.9%) |
| Renter Occupied HU | 14,041 (58.3%) |
| Vacant Housing Units | 1,136 ( 4.7%) |
| Median Home Value | $765,775 |
| Average Home Value | $817,280 |
Housing Distribution
Address Breakdown
Residential
23,537
Single Family
8,604
Multi-Family
14,933
Businesses
782
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices