20745 Royal Palace Sq UNIT 210SterlingVA20165
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 Sterling at 20745 Royal Palace Sq UNIT 210, Sterling, VA, 20165 listed at $488,000 pairs $3,745/mo rent with a $2,389/mo payment to leave $827/mo cash flow. Total monthly income runs $3,745/mo, and annual cash flow reaches $9,928/yr on $161,772 cash to close. Return on cash invested measures 26.05% in year one, and rental yield registers 9.21% at a $488,000 basis. Equity gained on principal adds $3,149/yr, and annual property appreciation at 5% supports $134,825 by year five. Five-year ROI tracks 135.48% and total cumulative return in cash totals $219,176. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,745/mo property income relative to a $2,389/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20165, Sterling, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,123 (100%) |
| Owner Occupied HU | 9,532 (78.6%) |
| Renter Occupied HU | 2,401 (19.8%) |
| Vacant Housing Units | 190 ( 1.6%) |
| Median Home Value | $722,229 |
| Average Home Value | $796,157 |
Housing Distribution
Address Breakdown
Residential
11,927
Single Family
10,180
Multi-Family
1,747
Businesses
694
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices