3705 S George Mason Dr APT 1403Falls ChurchVA22041
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 3705 S George Mason Dr APT 1403, Falls Church, VA, 22041 in Falls Church is straightforward: $315,000 in, $2,285/mo in rent, $402/mo out after debt service. The 8.7% gross yield and 1.61 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $87,029 by year five. With $2,901/yr in principal equity, the total cumulative return is projected at $145,054.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 6.2% |
| Monthly Cash Flow | $402 | $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 | $2,285 |
| Total Monthly Debt Service | $1,758 |
| DSCR Ratio | 1.30x |
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.
Condo
Built in 1975
N/A 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
Condo
Built in 1975
N/A 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: undefined
Mls ID: #N/A