5024 Kingston DrAnnandaleVA22003
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
Investment Highlights
Investment property for sale in Annandale at 5024 Kingston Dr, Annandale, VA, 22003 uses $269,698 cash to close to unlock $4,775/yr annual cash flow and $398/mo monthly cash flow. Total monthly income runs $5,298/mo, and a $4,012/mo payment keeps the spread at $398/mo. Purchase price stands at $819,750, and rental yield measures 7.76% with $5,298/mo rent. Return on cash invested shows 21.83% in year one, and 5% annual appreciation builds toward $226,482 over five years. Five-year ROI reaches 112.83% and total cumulative return in cash records $304,288. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,298/mo property income covering a $4,012/mo payment rather than investor’s personal income.
Single Family
Built in 1963
0.59 Acres 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