2.2.0 A - Avery Plan, The Flats at Heathcote Village by Del WebbHaymarketVA20169
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
Total monthly income equals $3,286/mo, and annual cash flow totals $3,921/yr on $164,089 invested. Return on cash invested prints 22.3% in year one, and rental yield reads 7.97% against a $494,990 entry. Equity gained on principal adds $3,194/yr, while 5% annual appreciation compiles into $136,757 by year five. Five-year ROI reaches 115.38% and total cumulative return in cash sums $189,319. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,286/mo property income covering a $2,423/mo payment, not borrower’s personal income.
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20169, Haymarket, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,942 (100%) |
| Owner Occupied HU | 9,146 (92.0%) |
| Renter Occupied HU | 612 ( 6.2%) |
| Vacant Housing Units | 184 ( 1.9%) |
| Median Home Value | $788,654 |
| Average Home Value | $799,321 |
Housing Distribution
Address Breakdown
Residential
10,208
Single Family
9,985
Multi-Family
223
Businesses
256
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
