5117 Heritage LaAlexandriaVA22311
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
Rental property for sale in Alexandria at 5117 Heritage La, Alexandria, VA, 22311 priced at $677,500 converts $4,616/mo rent into $381/mo cash flow after a $3,316/mo obligation. Total monthly income equals $4,616/mo, and annual cash flow totals $4,577/yr on $222,898 invested. Return on cash invested prints 22.11% in year one, and rental yield reads 8.18% against a $677,500 entry. Equity gained on principal adds $4,372/yr, while 5% annual appreciation compiles into $187,181 by year five. Five-year ROI reaches 114.72% and total cumulative return in cash sums $255,716. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,616/mo property income covering a $3,316/mo payment, not borrower’s personal income.
Townhouse
Built in 1983
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22311, Alexandria, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,409 (100%) |
| Owner Occupied HU | 2,323 (22.3%) |
| Renter Occupied HU | 7,275 (69.9%) |
| Vacant Housing Units | 811 ( 7.8%) |
| Median Home Value | $544,355 |
| Average Home Value | $580,780 |
Housing Distribution
Address Breakdown
Residential
9,862
Single Family
2,152
Multi-Family
7,710
Businesses
178
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A