2505 Gadsby PlAlexandriaVA22311
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 2505 Gadsby Pl, Alexandria, VA, 22311 in Alexandria is capital appreciation. Rental yield 5.15%. The 5.15% gross yield at $1,000,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $276,282 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.95) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $269,562.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.2% | 4.5% |
| Monthly Cash Flow | $(1,866) | $1,850 |
City averages based on Alexandria market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,289 |
| Total Monthly Debt Service | $5,580 |
| DSCR Ratio | 0.77x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Townhouse
Built in 1996
1,416 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22311, Alexandria, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,409 (100%) |
| Owner Occupied HU | 2,323 (22.3%) |
| Renter Occupied HU | 7,275 (69.9%) |
| Vacant Housing Units | 811 ( 7.8%) |
| Median Home Value | $544,355 |
| Average Home Value | $580,780 |
Housing Distribution
Address Breakdown
Residential
9,862
Single Family
2,152
Multi-Family
7,710
Businesses
178
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
Townhouse
Built in 1996
1,416 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22311, Alexandria, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,409 (100%) |
| Owner Occupied HU | 2,323 (22.3%) |
| Renter Occupied HU | 7,275 (69.9%) |
| Vacant Housing Units | 811 ( 7.8%) |
| Median Home Value | $544,355 |
| Average Home Value | $580,780 |
Housing Distribution
Address Breakdown
Residential
9,862
Single Family
2,152
Multi-Family
7,710
Businesses
178
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dianne Van Volkenburg • Compass
Mls Name: Bright MLS
Mls ID: #VAAX2053516