5835 Cove Landing Rd Suite 304BurkeVA22015
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 5835 Cove Landing Rd Suite 304, Burke, VA, 22015 in Burke at $319,900 earns $2,393/mo in rent and nets $164/mo after the $1,438/mo payment, a 8.98% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $88,382 over five years. Ziffy Mortgage underwrites this on a 1.66 DSCR without U.S. credit history. With $2,946/yr in principal paydown, total projected return reaches $151,991.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.2% |
| Monthly Cash Flow | $164 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,393 |
| Total Monthly Debt Service | $1,785 |
| DSCR Ratio | 1.34x |
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.
Condo
Built in 1982
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22015, Burke, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,726 (100%) |
| Owner Occupied HU | 12,170 (82.6%) |
| Renter Occupied HU | 2,131 (14.5%) |
| Vacant Housing Units | 425 ( 2.9%) |
| Median Home Value | $725,573 |
| Average Home Value | $752,956 |
Housing Distribution
Address Breakdown
Residential
14,892
Single Family
13,876
Multi-Family
1,016
Businesses
482
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
Condo
Built in 1982
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22015, Burke, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,726 (100%) |
| Owner Occupied HU | 12,170 (82.6%) |
| Renter Occupied HU | 2,131 (14.5%) |
| Vacant Housing Units | 425 ( 2.9%) |
| Median Home Value | $725,573 |
| Average Home Value | $752,956 |
Housing Distribution
Address Breakdown
Residential
14,892
Single Family
13,876
Multi-Family
1,016
Businesses
482
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices