3118 Brosar CtAlexandriaVA22306
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow3118 Brosar Ct, Alexandria, VA, 22306 in Alexandria is a top-tier cash-flow asset. At $400,000 it produces $3,766/mo in rent and $1,324/mo in net monthly income, a 11.3% gross rental yield. The DSCR of 2.09 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $15,894. Five-year appreciation adds $110,513, driving a total cumulative return of $239,770.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 4.5% |
| Monthly Cash Flow | $1,324 | $1,850 |
City averages based on Alexandria market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,766 |
| Total Monthly Debt Service | $2,232 |
| DSCR Ratio | 1.69x |
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 1975
1,260 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22306, Alexandria, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,506 (100%) |
| Owner Occupied HU | 5,961 (47.7%) |
| Renter Occupied HU | 5,771 (46.1%) |
| Vacant Housing Units | 774 ( 6.2%) |
| Median Home Value | $663,877 |
| Average Home Value | $661,365 |
Housing Distribution
Address Breakdown
Residential
12,416
Single Family
6,729
Multi-Family
5,687
Businesses
638
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 1975
1,260 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22306, Alexandria, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,506 (100%) |
| Owner Occupied HU | 5,961 (47.7%) |
| Renter Occupied HU | 5,771 (46.1%) |
| Vacant Housing Units | 774 ( 6.2%) |
| Median Home Value | $663,877 |
| Average Home Value | $661,365 |
Housing Distribution
Address Breakdown
Residential
12,416
Single Family
6,729
Multi-Family
5,687
Businesses
638
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #VAFX2323510