25484 Amber Gate TerChantillyVA20152
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe 7.55% yield at 25484 Amber Gate Ter, Chantilly, VA, 20152 in Chantilly is solid, but the $2,361/mo payment compresses net cash flow to $55/mo at $525,000. 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 $145,048 by year five, and $4,835/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.40) without U.S. income documentation. Total projected return: $209,332.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 6.2% |
| Monthly Cash Flow | $55 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,305 |
| Total Monthly Debt Service | $2,929 |
| DSCR Ratio | 1.13x |
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.
Townhouse
Built in 2010
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20152, Chantilly, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,428 (100%) |
| Owner Occupied HU | 9,952 (87.1%) |
| Renter Occupied HU | 1,448 (12.7%) |
| Vacant Housing Units | 28 ( 0.2%) |
| Median Home Value | $833,973 |
| Average Home Value | $867,696 |
Housing Distribution
Address Breakdown
Residential
11,349
Single Family
11,349
Multi-Family
0
Businesses
473
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 2010
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20152, Chantilly, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,428 (100%) |
| Owner Occupied HU | 9,952 (87.1%) |
| Renter Occupied HU | 1,448 (12.7%) |
| Vacant Housing Units | 28 ( 0.2%) |
| Median Home Value | $833,973 |
| Average Home Value | $867,696 |
Housing Distribution
Address Breakdown
Residential
11,349
Single Family
11,349
Multi-Family
0
Businesses
473
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices