4104 Monument Ct UNIT 204FairfaxVA22033
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 4104 Monument Ct UNIT 204, Fairfax, VA, 22033 in Fairfax is listed at $400,000 and delivers $3,048/mo in rent and $657/mo in net monthly cash flow. The 9.14% yield and 1.69 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $110,513 over five years, and $3,684/yr in principal reduction supplements cash return. Total projected cumulative return: $193,570.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.2% |
| Monthly Cash Flow | $657 | $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 | $3,048 |
| Total Monthly Debt Service | $2,232 |
| DSCR Ratio | 1.37x |
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 1995
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22033, Fairfax, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,967 (100%) |
| Owner Occupied HU | 10,139 (59.8%) |
| Renter Occupied HU | 5,945 (35.0%) |
| Vacant Housing Units | 883 ( 5.2%) |
| Median Home Value | $706,258 |
| Average Home Value | $786,292 |
Housing Distribution
Address Breakdown
Residential
16,396
Single Family
10,741
Multi-Family
5,655
Businesses
849
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 1995
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22033, Fairfax, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,967 (100%) |
| Owner Occupied HU | 10,139 (59.8%) |
| Renter Occupied HU | 5,945 (35.0%) |
| Vacant Housing Units | 883 ( 5.2%) |
| Median Home Value | $706,258 |
| Average Home Value | $786,292 |
Housing Distribution
Address Breakdown
Residential
16,396
Single Family
10,741
Multi-Family
5,655
Businesses
849
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices