8220 Roseland DrFairfax StationVA22039
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 5.37% gross rental yield, 8220 Roseland Dr, Fairfax Station, VA, 22039 in Fairfax Station is priced for capital growth, not immediate cash flow. The $1,849,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $510,845 by year five, with $17,029/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (1.00) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $520,955.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5.4% | 6.2% |
| Monthly Cash Flow | $(2,934) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $8,280 |
| Total Monthly Debt Service | $10,317 |
| DSCR Ratio | 0.80x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 2000
5.07 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22039, Fairfax Station, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,013 (100%) |
| Owner Occupied HU | 5,669 (94.3%) |
| Renter Occupied HU | 193 ( 3.2%) |
| Vacant Housing Units | 151 ( 2.5%) |
| Median Home Value | $967,952 |
| Average Home Value | $1,065,695 |
Housing Distribution
Address Breakdown
Residential
6,120
Single Family
6,120
Multi-Family
0
Businesses
283
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
Single Family
Built in 2000
5.07 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22039, Fairfax Station, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,013 (100%) |
| Owner Occupied HU | 5,669 (94.3%) |
| Renter Occupied HU | 193 ( 3.2%) |
| Vacant Housing Units | 151 ( 2.5%) |
| Median Home Value | $967,952 |
| Average Home Value | $1,065,695 |
Housing Distribution
Address Breakdown
Residential
6,120
Single Family
6,120
Multi-Family
0
Businesses
283
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #VAFX2301034