602 Savile Row TerPurcellvilleVA20132
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThis Purcellville rental at 602 Savile Row Ter, Purcellville, VA, 20132 sits in the solid-income band: 7.84% gross yield, $4,148/mo rent, $261/mo net after the $2,854/mo debt service, DSCR 1.45. Entry price of $634,777 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $175,377 and $5,846/yr in principal reduction bring total cumulative return to $262,900.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 6.2% |
| Monthly Cash Flow | $261 | $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 | $4,148 |
| Total Monthly Debt Service | $3,542 |
| DSCR Ratio | 1.17x |
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.
Townhouse
Built in 2018
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20132, Purcellville, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,359 (100%) |
| Owner Occupied HU | 5,444 (85.6%) |
| Renter Occupied HU | 721 (11.3%) |
| Vacant Housing Units | 194 ( 3.1%) |
| Median Home Value | $816,486 |
| Average Home Value | $916,898 |
Housing Distribution
Address Breakdown
Residential
6,195
Single Family
6,195
Multi-Family
0
Businesses
415
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
Townhouse
Built in 2018
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20132, Purcellville, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,359 (100%) |
| Owner Occupied HU | 5,444 (85.6%) |
| Renter Occupied HU | 721 (11.3%) |
| Vacant Housing Units | 194 ( 3.1%) |
| Median Home Value | $816,486 |
| Average Home Value | $916,898 |
Housing Distribution
Address Breakdown
Residential
6,195
Single Family
6,195
Multi-Family
0
Businesses
415
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #VALO2121494