2009 Headlands CirRestonVA20191
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, 2009 Headlands Cir, Reston, VA, 20191 in Reston is a conservative rental investment at $635,000. Rental yield 6.63%. A 1.23 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $175,439; $5,848/yr in principal paydown supplements. Total projected return: $221,741.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 6.6% | 6.2% |
| Monthly Cash Flow | $(409) | $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 | $3,508 |
| Total Monthly Debt Service | $3,543 |
| DSCR Ratio | 0.99x |
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.
Townhouse
Built in 1978
1,836 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20191, Reston, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,658 (100%) |
| Owner Occupied HU | 8,367 (61.3%) |
| Renter Occupied HU | 4,396 (32.2%) |
| Vacant Housing Units | 895 ( 6.6%) |
| Median Home Value | $751,603 |
| Average Home Value | $796,735 |
Housing Distribution
Address Breakdown
Residential
12,674
Single Family
8,616
Multi-Family
4,058
Businesses
628
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
Townhouse
Built in 1978
1,836 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20191, Reston, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,658 (100%) |
| Owner Occupied HU | 8,367 (61.3%) |
| Renter Occupied HU | 4,396 (32.2%) |
| Vacant Housing Units | 895 ( 6.6%) |
| Median Home Value | $751,603 |
| Average Home Value | $796,735 |
Housing Distribution
Address Breakdown
Residential
12,674
Single Family
8,616
Multi-Family
4,058
Businesses
628
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices