3.2.0 C - Cole Plan, The Flats at Heathcote Village by Del WebbHaymarketVA20169
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
Investment Highlights
Total monthly income is $3,576/mo, and annual cash flow is $3,105/yr on $182,592 cash. Return on cash invested measures 21.76% in year one, and rental yield stands at 7.73% at a $554,990 entry. Equity gained on principal adds $3,581/yr while 5% annual appreciation compounds into $153,334 by year five. Five-year ROI records 112.46% and total cumulative return in cash reaches $205,348. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,576/mo property income versus a $2,716/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20169, Haymarket, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,942 (100%) |
| Owner Occupied HU | 9,146 (92.0%) |
| Renter Occupied HU | 612 ( 6.2%) |
| Vacant Housing Units | 184 ( 1.9%) |
| Median Home Value | $788,654 |
| Average Home Value | $799,321 |
Housing Distribution
Address Breakdown
Residential
10,208
Single Family
9,985
Multi-Family
223
Businesses
256
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
