2904 13th Rd S #4301ArlingtonVA22204
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeAt $345,000, 2904 13th Rd S #4301, Arlington, VA, 22204 in Arlington generates $2,707/mo in rent (9.42% yield) but nets only $135/mo after debt service. The spread is thin, manageable for investors comfortable with low-margin holds who are buying into the 5% annual appreciation thesis. Ziffy Mortgage's DSCR loan (1.75) allows non-U.S. residents to acquire without personal income checks. A larger down payment reduces the monthly debt load and widens the margin. Five-year appreciation: $95,317. Total projected return: $172,041.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 4.1% |
| Monthly Cash Flow | $135 | $1,850 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,707 |
| Total Monthly Debt Service | $1,925 |
| DSCR Ratio | 1.41x |
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.
Condo
Built in 1948
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22204, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,067 (100%) |
| Owner Occupied HU | 8,890 (36.9%) |
| Renter Occupied HU | 14,041 (58.3%) |
| Vacant Housing Units | 1,136 ( 4.7%) |
| Median Home Value | $765,775 |
| Average Home Value | $817,280 |
Housing Distribution
Address Breakdown
Residential
23,537
Single Family
8,604
Multi-Family
14,933
Businesses
782
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
Condo
Built in 1948
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22204, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,067 (100%) |
| Owner Occupied HU | 8,890 (36.9%) |
| Renter Occupied HU | 14,041 (58.3%) |
| Vacant Housing Units | 1,136 ( 4.7%) |
| Median Home Value | $765,775 |
| Average Home Value | $817,280 |
Housing Distribution
Address Breakdown
Residential
23,537
Single Family
8,604
Multi-Family
14,933
Businesses
782
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices