4355 Ivymount Ct APT 37AnnandaleVA22003
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowTight but positive: 4355 Ivymount Ct APT 37, Annandale, VA, 22003 in Annandale at $235,000 earns $1,981/mo in rent and nets $67/mo after the $1,057/mo payment, a 10.12% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $64,926 over five years. Ziffy Mortgage underwrites this on a 1.87 DSCR without U.S. credit history. With $2,164/yr in principal paydown, total projected return reaches $125,972.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 6.2% |
| Monthly Cash Flow | $67 | $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 | $1,981 |
| Total Monthly Debt Service | $1,311 |
| DSCR Ratio | 1.51x |
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 1961
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22003, Annandale, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,706 (100%) |
| Owner Occupied HU | 13,207 (67.0%) |
| Renter Occupied HU | 5,721 (29.0%) |
| Vacant Housing Units | 778 ( 3.9%) |
| Median Home Value | $782,364 |
| Average Home Value | $818,871 |
Housing Distribution
Address Breakdown
Residential
19,747
Single Family
14,048
Multi-Family
5,699
Businesses
1,444
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 1961
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22003, Annandale, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,706 (100%) |
| Owner Occupied HU | 13,207 (67.0%) |
| Renter Occupied HU | 5,721 (29.0%) |
| Vacant Housing Units | 778 ( 3.9%) |
| Median Home Value | $782,364 |
| Average Home Value | $818,871 |
Housing Distribution
Address Breakdown
Residential
19,747
Single Family
14,048
Multi-Family
5,699
Businesses
1,444
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices