2101 N Monroe St APT 111ArlingtonVA22207
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 8.84% yield at 2101 N Monroe St APT 111, Arlington, VA, 22207 in Arlington is solid, but the $1,749/mo payment compresses net cash flow to $45/mo at $389,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $107,474 by year five, and $3,583/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.64) without U.S. income documentation. Total projected return: $181,833.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 4.1% |
| Monthly Cash Flow | $45 | $1,850 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,864 |
| Total Monthly Debt Service | $2,171 |
| DSCR Ratio | 1.32x |
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 2013
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22207, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,866 (100%) |
| Owner Occupied HU | 9,315 (78.5%) |
| Renter Occupied HU | 2,075 (17.5%) |
| Vacant Housing Units | 476 ( 4.0%) |
| Median Home Value | $1,296,927 |
| Average Home Value | $1,369,298 |
Housing Distribution
Address Breakdown
Residential
12,069
Single Family
10,398
Multi-Family
1,671
Businesses
607
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 2013
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22207, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,866 (100%) |
| Owner Occupied HU | 9,315 (78.5%) |
| Renter Occupied HU | 2,075 (17.5%) |
| Vacant Housing Units | 476 ( 4.0%) |
| Median Home Value | $1,296,927 |
| Average Home Value | $1,369,298 |
Housing Distribution
Address Breakdown
Residential
12,069
Single Family
10,398
Multi-Family
1,671
Businesses
607
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices