4657 28th Rd S APT CArlingtonVA22206
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 4657 28th Rd S APT C, Arlington, VA, 22206 in Arlington. At $404,500 it earns $2,952/mo in rent and distributes $534/mo to the owner after the $1,819/mo payment, a consistent 8.76% yield. DSCR 1.62 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $111,756 in value; $3,725/yr in principal paydown compounds ownership stake. Total projected return: $187,355.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 4.1% |
| Monthly Cash Flow | $534 | $1,850 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,952 |
| Total Monthly Debt Service | $2,257 |
| DSCR Ratio | 1.31x |
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 1950
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22206, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,942 (100%) |
| Owner Occupied HU | 4,997 (45.7%) |
| Renter Occupied HU | 5,350 (48.9%) |
| Vacant Housing Units | 595 ( 5.4%) |
| Median Home Value | $591,529 |
| Average Home Value | $622,679 |
Housing Distribution
Address Breakdown
Residential
11,290
Single Family
6,182
Multi-Family
5,108
Businesses
406
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 1950
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22206, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,942 (100%) |
| Owner Occupied HU | 4,997 (45.7%) |
| Renter Occupied HU | 5,350 (48.9%) |
| Vacant Housing Units | 595 ( 5.4%) |
| Median Home Value | $591,529 |
| Average Home Value | $622,679 |
Housing Distribution
Address Breakdown
Residential
11,290
Single Family
6,182
Multi-Family
5,108
Businesses
406
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices