3530 Gordon StFalls ChurchVA22041
INVESTMENT ANALYSIS
Investment Verdict
Solid Income3530 Gordon St, Falls Church, VA, 22041 in Falls Church is a solid income-producing rental, 8.32% gross yield, $6,238/mo rent, $858/mo net cash flow on a $899,900 buy. DSCR 1.54 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $248,626 and $8,288/yr in principal reduction project a total cumulative return of $395,644.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 6.2% |
| Monthly Cash Flow | $858 | $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 | $6,238 |
| Total Monthly Debt Service | $5,021 |
| DSCR Ratio | 1.24x |
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 1947
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22041, Falls Church, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,626 (100%) |
| Owner Occupied HU | 4,437 (41.8%) |
| Renter Occupied HU | 5,384 (50.7%) |
| Vacant Housing Units | 805 ( 7.6%) |
| Median Home Value | $675,999 |
| Average Home Value | $733,895 |
Housing Distribution
Address Breakdown
Residential
10,937
Single Family
3,172
Multi-Family
7,765
Businesses
994
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 1947
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22041, Falls Church, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,626 (100%) |
| Owner Occupied HU | 4,437 (41.8%) |
| Renter Occupied HU | 5,384 (50.7%) |
| Vacant Housing Units | 805 ( 7.6%) |
| Median Home Value | $675,999 |
| Average Home Value | $733,895 |
Housing Distribution
Address Breakdown
Residential
10,937
Single Family
3,172
Multi-Family
7,765
Businesses
994
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #VAFX2291522