4802 20th Pl NArlingtonVA22207
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who value predictability will appreciate 4802 20th Pl N, Arlington, VA, 22207 in Arlington. At $875,000 it earns $5,696/mo in rent and distributes $466/mo to the owner after the $3,935/mo payment, a consistent 7.81% yield. DSCR 1.45 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $241,746 in value; $8,059/yr in principal paydown compounds ownership stake. Total projected return: $360,935.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 4.1% |
| Monthly Cash Flow | $466 | $1,850 |
City averages based on Arlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,696 |
| Total Monthly Debt Service | $4,882 |
| DSCR Ratio | 1.17x |
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.
Single Family
Built in 1953
3,780 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22207, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,866 (100%) |
| Owner Occupied HU | 9,315 (78.5%) |
| Renter Occupied HU | 2,075 (17.5%) |
| Vacant Housing Units | 476 ( 4.0%) |
| Median Home Value | $1,296,927 |
| Average Home Value | $1,369,298 |
Housing Distribution
Address Breakdown
Residential
12,069
Single Family
10,398
Multi-Family
1,671
Businesses
607
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
Single Family
Built in 1953
3,780 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22207, Arlington, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,866 (100%) |
| Owner Occupied HU | 9,315 (78.5%) |
| Renter Occupied HU | 2,075 (17.5%) |
| Vacant Housing Units | 476 ( 4.0%) |
| Median Home Value | $1,296,927 |
| Average Home Value | $1,369,298 |
Housing Distribution
Address Breakdown
Residential
12,069
Single Family
10,398
Multi-Family
1,671
Businesses
607
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices