7811 Sutter LnAnnandaleVA22003
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 7811 Sutter Ln, Annandale, VA, 22003 offers a 7.74% rental yield on a $740,000 purchase with $4,772/mo rent. Total monthly income registers $4,772/mo, and a $3,622/mo payment leaves $348/mo available for distribution. Annual cash flow reaches $4,180/yr on $243,460 to close, and return on cash invested stands at 21.78% in year one. Equity gained on principal adds $4,775/yr while 5% annual appreciation supports $204,448 over five years. Portfolio math shows five-year ROI at 112.56% and total cumulative return in cash at $274,030. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,772/mo property income against a $3,622/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2021
2,015 sqft lot
$N/A/sqft
No 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