43491 Town Gate SqChantillyVA20152
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who treat current yield as secondary to long-run equity growth will find 43491 Town Gate Sq, Chantilly, VA, 20152 in Chantilly worth modelling. At $509,900 with a 8.51% gross yield, the $3,616/mo rent leaves $143/mo after the $2,293/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.58 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $140,876 by year five; $4,696/yr in principal reduction adds further equity. Total projected return: $229,430.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 6.2% |
| Monthly Cash Flow | $143 | $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 | $3,616 |
| Total Monthly Debt Service | $2,845 |
| DSCR Ratio | 1.27x |
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.
Townhouse
Built in 2015
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20152, Chantilly, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,428 (100%) |
| Owner Occupied HU | 9,952 (87.1%) |
| Renter Occupied HU | 1,448 (12.7%) |
| Vacant Housing Units | 28 ( 0.2%) |
| Median Home Value | $833,973 |
| Average Home Value | $867,696 |
Housing Distribution
Address Breakdown
Residential
11,349
Single Family
11,349
Multi-Family
0
Businesses
473
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
Townhouse
Built in 2015
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20152, Chantilly, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,428 (100%) |
| Owner Occupied HU | 9,952 (87.1%) |
| Renter Occupied HU | 1,448 (12.7%) |
| Vacant Housing Units | 28 ( 0.2%) |
| Median Home Value | $833,973 |
| Average Home Value | $867,696 |
Housing Distribution
Address Breakdown
Residential
11,349
Single Family
11,349
Multi-Family
0
Businesses
473
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices