5129 Donovan DrAlexandriaVA22304
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 5129 Donovan Dr, Alexandria, VA, 22304 generates $4,522/mo in rent and, after a $3,597/mo payment, leaves $129/mo in cash flow. Total monthly income is $4,522/mo, and annual cash flow is $1,545/yr on $241,815 invested. Return on cash invested sits at 20.7% in year one, and rental yield is 7.38% on a $735,000 entry. Equity gained on principal adds $4,743/yr, while 5% annual appreciation builds toward $203,067 over five years. Five-year ROI reaches 106.76% and total cumulative return in cash sums $258,168. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,522/mo property income rather than buyer’s personal income.
Townhouse
Built in 1999
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22304, Alexandria, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,314 (100%) |
| Owner Occupied HU | 9,329 (38.4%) |
| Renter Occupied HU | 13,537 (55.7%) |
| Vacant Housing Units | 1,448 ( 6.0%) |
| Median Home Value | $544,734 |
| Average Home Value | $667,328 |
Housing Distribution
Address Breakdown
Residential
24,318
Single Family
7,798
Multi-Family
16,520
Businesses
1,185
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Irina Babb • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAAX2052392