2030 N Adams St APT 507ArlingtonVA22201
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow2030 N Adams St APT 507, Arlington, VA, 22201 in Arlington earns its strong cash-flow label: 11.85% yield, $3,106/mo rent, $1,226/mo net income, DSCR 2.20. The $314,500 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $86,891 by year five. Combined with $2,897/yr in principal paydown, total projected return reaches $197,906.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.9% | 4.1% |
| Monthly Cash Flow | $1,226 | $1,850 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,106 |
| Total Monthly Debt Service | $1,755 |
| DSCR Ratio | 1.77x |
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
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22201, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,883 (100%) |
| Owner Occupied HU | 6,845 (28.7%) |
| Renter Occupied HU | 15,563 (65.2%) |
| Vacant Housing Units | 1,475 ( 6.2%) |
| Median Home Value | $985,851 |
| Average Home Value | $1,062,364 |
Housing Distribution
Address Breakdown
Residential
21,862
Single Family
5,453
Multi-Family
16,409
Businesses
1,067
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
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22201, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,883 (100%) |
| Owner Occupied HU | 6,845 (28.7%) |
| Renter Occupied HU | 15,563 (65.2%) |
| Vacant Housing Units | 1,475 ( 6.2%) |
| Median Home Value | $985,851 |
| Average Home Value | $1,062,364 |
Housing Distribution
Address Breakdown
Residential
21,862
Single Family
5,453
Multi-Family
16,409
Businesses
1,067
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices