6021 Crocus CtAlexandriaVA22310
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderNot flashy, but dependably profitable, 6021 Crocus Ct, Alexandria, VA, 22310 in Alexandria is listed at $674,900 and delivers $4,346/mo in rent and $222/mo in net monthly cash flow. The 7.73% yield and 1.43 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $186,462 over five years, and $6,216/yr in principal reduction supplements cash return. Total projected cumulative return: $275,320.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 4.5% |
| Monthly Cash Flow | $222 | $1,850 |
City averages based on Alexandria market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,346 |
| Total Monthly Debt Service | $3,766 |
| DSCR Ratio | 1.15x |
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 1988
1,600 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22310, Alexandria, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,649 (100%) |
| Owner Occupied HU | 8,175 (70.2%) |
| Renter Occupied HU | 3,006 (25.8%) |
| Vacant Housing Units | 468 ( 4.0%) |
| Median Home Value | $726,600 |
| Average Home Value | $802,287 |
Housing Distribution
Address Breakdown
Residential
11,011
Single Family
10,055
Multi-Family
956
Businesses
728
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 1988
1,600 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22310, Alexandria, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,649 (100%) |
| Owner Occupied HU | 8,175 (70.2%) |
| Renter Occupied HU | 3,006 (25.8%) |
| Vacant Housing Units | 468 ( 4.0%) |
| Median Home Value | $726,600 |
| Average Home Value | $802,287 |
Housing Distribution
Address Breakdown
Residential
11,011
Single Family
10,055
Multi-Family
956
Businesses
728
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #VAFX2294426