5431 Bantry CtWoodbridgeVA22193
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder5431 Bantry Ct, Woodbridge, VA, 22193 in Woodbridge earns a respectable 7.52% gross yield at $789,000, but after the $3,548/mo mortgage the net cash flow is $126/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.39) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $217,986 over five years, making equity the dominant return driver. Total projected return: $313,111.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.8% |
| Monthly Cash Flow | $126 | $285 |
City averages based on Woodbridge market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,944 |
| Total Monthly Debt Service | $4,403 |
| DSCR Ratio | 1.12x |
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 2009
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22193, Woodbridge, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,258 (100%) |
| Owner Occupied HU | 20,214 (80.0%) |
| Renter Occupied HU | 4,725 (18.7%) |
| Vacant Housing Units | 319 ( 1.3%) |
| Median Home Value | $494,290 |
| Average Home Value | $572,899 |
Housing Distribution
Address Breakdown
Residential
24,852
Single Family
22,870
Multi-Family
1,982
Businesses
530
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 2009
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22193, Woodbridge, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,258 (100%) |
| Owner Occupied HU | 20,214 (80.0%) |
| Renter Occupied HU | 4,725 (18.7%) |
| Vacant Housing Units | 319 ( 1.3%) |
| Median Home Value | $494,290 |
| Average Home Value | $572,899 |
Housing Distribution
Address Breakdown
Residential
24,852
Single Family
22,870
Multi-Family
1,982
Businesses
530
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #VAPW2112940