20049 Great Falls Forest DrGreat FallsVA22066
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingFor first-time U.S. investors or those diversifying conservatively, 20049 Great Falls Forest Dr, Great Falls, VA, 22066 in Great Falls offers a clean, manageable entry. Rental yield 6.21%. DSCR 1.15 qualifies for Ziffy Mortgage's no-W2 mortgage for non-U.S. residents. Long-term: 5% annual appreciation projects $244,509 in additional property value over five years, with $8,151/yr in principal equity building ownership stake. Total projected cumulative return: $288,859.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 6.2% | 6.2% |
| Monthly Cash Flow | $(714) | $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 | $4,577 |
| Total Monthly Debt Service | $4,938 |
| DSCR Ratio | 0.93x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 1986
10,019 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22066, Great Falls, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,012 (100%) |
| Owner Occupied HU | 5,434 (90.4%) |
| Renter Occupied HU | 315 ( 5.2%) |
| Vacant Housing Units | 263 ( 4.4%) |
| Median Home Value | $1,415,844 |
| Average Home Value | $1,477,969 |
Housing Distribution
Address Breakdown
Residential
6,138
Single Family
6,137
Multi-Family
1
Businesses
599
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
Single Family
Built in 1986
10,019 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22066, Great Falls, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,012 (100%) |
| Owner Occupied HU | 5,434 (90.4%) |
| Renter Occupied HU | 315 ( 5.2%) |
| Vacant Housing Units | 263 ( 4.4%) |
| Median Home Value | $1,415,844 |
| Average Home Value | $1,477,969 |
Housing Distribution
Address Breakdown
Residential
6,138
Single Family
6,137
Multi-Family
1
Businesses
599
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elizabeth Kovalak • Real Broker, LLC
Mls Name: Bright MLS
Mls ID: #VALO2104876