2801 Shawn Leigh DrViennaVA22181
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayGlobal investors willing to prioritise equity over near-term yield will find 2801 Shawn Leigh Dr, Vienna, VA, 22181 in Vienna worth study. Rental yield 5.66%. The 5.66% gross yield is below cash-flow benchmarks at $825,000, but 5% annual appreciation, adding $227,932 over five years, frames this as a capital growth position. Rent of $3,889/mo partially offsets the $3,710/mo payment. Ziffy Mortgage finances appreciation-play properties (1.05 DSCR) for non-U.S. residents without domestic income documentation; a 30–35% down payment maximises coverage. Total projected return: $244,988.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5.7% | 6.2% |
| Monthly Cash Flow | $(1,043) | $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 | $3,889 |
| Total Monthly Debt Service | $4,603 |
| DSCR Ratio | 0.84x |
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 1981
2,625 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22181, Vienna, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,459 (100%) |
| Owner Occupied HU | 4,179 (76.6%) |
| Renter Occupied HU | 1,054 (19.3%) |
| Vacant Housing Units | 226 ( 4.1%) |
| Median Home Value | $964,297 |
| Average Home Value | $1,051,409 |
Housing Distribution
Address Breakdown
Residential
5,519
Single Family
4,741
Multi-Family
778
Businesses
36
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 1981
2,625 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22181, Vienna, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,459 (100%) |
| Owner Occupied HU | 4,179 (76.6%) |
| Renter Occupied HU | 1,054 (19.3%) |
| Vacant Housing Units | 226 ( 4.1%) |
| Median Home Value | $964,297 |
| Average Home Value | $1,051,409 |
Housing Distribution
Address Breakdown
Residential
5,519
Single Family
4,741
Multi-Family
778
Businesses
36
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices