4536 Conwell DrAnnandaleVA22003
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 4536 Conwell Dr, Annandale, VA, 22003 in Annandale earns a 8.94% gross yield at $414,499. Rent of $3,088/mo nets $610/mo after the $1,864/mo mortgage. The 1.66 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $114,518 and $3,818/yr in equity accumulation project a total cumulative return of $196,051.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 6.2% |
| Monthly Cash Flow | $610 | $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 | $3,088 |
| Total Monthly Debt Service | $2,313 |
| DSCR Ratio | 1.34x |
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 1972
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
Townhouse
Built in 1972
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