309 Rock Spring Dr SWLeesburgVA20175
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderReliable, bankable, and well-priced, 309 Rock Spring Dr SW, Leesburg, VA, 20175 in Leesburg delivers $3,023/mo in gross rent and $214/mo in net monthly income at a $465,000 entry. The 7.8% yield and 1.45 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $128,471 over five years and $4,283/yr in equity from loan paydown, total projected return is $191,586.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 6.2% |
| Monthly Cash Flow | $214 | $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 | $3,023 |
| Total Monthly Debt Service | $2,595 |
| DSCR Ratio | 1.17x |
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 1972
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20175, Leesburg, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,951 (100%) |
| Owner Occupied HU | 9,959 (76.9%) |
| Renter Occupied HU | 2,651 (20.5%) |
| Vacant Housing Units | 341 ( 2.6%) |
| Median Home Value | $800,435 |
| Average Home Value | $881,511 |
Housing Distribution
Address Breakdown
Residential
12,456
Single Family
10,505
Multi-Family
1,951
Businesses
982
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 1972
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20175, Leesburg, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,951 (100%) |
| Owner Occupied HU | 9,959 (76.9%) |
| Renter Occupied HU | 2,651 (20.5%) |
| Vacant Housing Units | 341 ( 2.6%) |
| Median Home Value | $800,435 |
| Average Home Value | $881,511 |
Housing Distribution
Address Breakdown
Residential
12,456
Single Family
10,505
Multi-Family
1,951
Businesses
982
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices