3205 Hewitt StFalls ChurchVA22042
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 3205 Hewitt St, Falls Church, VA, 22042 in Falls Church is narrow, $168/mo net on $4,168/mo rent after the $3,008/mo debt service, but the property operates at break-even-plus, not a loss. At $669,000 with a 7.48% yield, the long-run equity case via 5% appreciation ($184,832 over five years) and $6,162/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.39 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $263,974.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.2% |
| Monthly Cash Flow | $168 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
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 | $4,168 |
| Total Monthly Debt Service | $3,733 |
| DSCR Ratio | 1.12x |
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.
Single Family
Built in 1954
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22042, Falls Church, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,749 (100%) |
| Owner Occupied HU | 7,489 (58.7%) |
| Renter Occupied HU | 4,681 (36.7%) |
| Vacant Housing Units | 579 ( 4.5%) |
| Median Home Value | $756,763 |
| Average Home Value | $797,288 |
Housing Distribution
Address Breakdown
Residential
12,670
Single Family
9,085
Multi-Family
3,585
Businesses
830
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
Single Family
Built in 1954
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22042, Falls Church, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,749 (100%) |
| Owner Occupied HU | 7,489 (58.7%) |
| Renter Occupied HU | 4,681 (36.7%) |
| Vacant Housing Units | 579 ( 4.5%) |
| Median Home Value | $756,763 |
| Average Home Value | $797,288 |
Housing Distribution
Address Breakdown
Residential
12,670
Single Family
9,085
Multi-Family
3,585
Businesses
830
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #VAFX2315326