2904 Willston Pl #73Falls ChurchVA22044
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid fundamentals define the investment case at 2904 Willston Pl #73, Falls Church, VA, 22044 in Falls Church: $2,100/mo in rent, $226/mo in net income, 10.12% gross yield, 1.88 DSCR, all at $249,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $68,794 in appreciation and $2,293/yr in principal paydown projects total cumulative return of $133,569.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 6.2% |
| Monthly Cash Flow | $226 | $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 | $2,100 |
| Total Monthly Debt Service | $1,389 |
| DSCR Ratio | 1.51x |
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 1952
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22044, Falls Church, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,217 (100%) |
| Owner Occupied HU | 2,087 (40.0%) |
| Renter Occupied HU | 2,831 (54.3%) |
| Vacant Housing Units | 299 ( 5.7%) |
| Median Home Value | $874,545 |
| Average Home Value | $935,915 |
Housing Distribution
Address Breakdown
Residential
5,622
Single Family
2,296
Multi-Family
3,326
Businesses
559
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 1952
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22044, Falls Church, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,217 (100%) |
| Owner Occupied HU | 2,087 (40.0%) |
| Renter Occupied HU | 2,831 (54.3%) |
| Vacant Housing Units | 299 ( 5.7%) |
| Median Home Value | $874,545 |
| Average Home Value | $935,915 |
Housing Distribution
Address Breakdown
Residential
5,622
Single Family
2,296
Multi-Family
3,326
Businesses
559
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jose A Boggio • Dynasty Realty, LLC
Mls Name: Bright MLS
Mls ID: #VAFX2287898