7753 Patriot Dr APT 54AnnandaleVA22003
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
Investment property for sale in Annandale at 7753 Patriot Dr APT 54, Annandale, VA, 22003 listed at $215,700 pairs $2,125/mo rent with a $1,056/mo payment to leave $439/mo cash flow. Total monthly income runs $2,125/mo, and annual cash flow reaches $5,274/yr on $71,505 cash to close. Return on cash invested measures 27.28% in year one, and rental yield registers 11.82% at a $215,700 basis. Equity gained on principal adds $1,392/yr, and annual property appreciation at 5% supports $59,594 by year five. Five-year ROI tracks 144.53% and total cumulative return in cash totals $103,349. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,125/mo property income relative to a $1,056/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1964
N/A lot
$N/A/sqft
$350 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22003, Annandale, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,706 (100%) |
| Owner Occupied HU | 13,207 (67.0%) |
| Renter Occupied HU | 5,721 (29.0%) |
| Vacant Housing Units | 778 ( 3.9%) |
| Median Home Value | $782,364 |
| Average Home Value | $818,871 |
Housing Distribution
Address Breakdown
Residential
19,747
Single Family
14,048
Multi-Family
5,699
Businesses
1,444
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices