221 N Emory Dr UNIT 4SterlingVA20164
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 221 N Emory Dr UNIT 4, Sterling, VA, 20164 offers a 11.11% rental yield on a $299,000 purchase with $2,767/mo rent. Total monthly income registers $2,767/mo, and a $1,463/mo payment leaves $980/mo available for distribution. Annual cash flow reaches $11,761/yr on $99,119 to close, and return on cash invested stands at 31.77% in year one. Equity gained on principal adds $1,929/yr while 5% annual appreciation supports $82,608 over five years. Portfolio math shows five-year ROI at 166.24% and total cumulative return in cash at $164,770. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,767/mo property income against a $1,463/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1965
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20164, Sterling, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,546 (100%) |
| Owner Occupied HU | 10,314 (76.1%) |
| Renter Occupied HU | 2,983 (22.0%) |
| Vacant Housing Units | 249 ( 1.8%) |
| Median Home Value | $598,091 |
| Average Home Value | $678,998 |
Housing Distribution
Address Breakdown
Residential
12,892
Single Family
11,843
Multi-Family
1,049
Businesses
889
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices