8845 Stable Forest PlBristowVA20136
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 8845 Stable Forest Pl, Bristow, VA, 20136 in Bristow: $3,373/mo in rent, $413/mo in net income, 8.35% gross yield, 1.55 DSCR, all at $485,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $133,997 in appreciation and $4,467/yr in principal paydown projects total cumulative return of $213,957.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 6.2% |
| Monthly Cash Flow | $413 | $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 | $3,373 |
| Total Monthly Debt Service | $2,706 |
| DSCR Ratio | 1.25x |
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 2000
1,346 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20136, Bristow, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,342 (100%) |
| Owner Occupied HU | 8,489 (90.9%) |
| Renter Occupied HU | 814 ( 8.7%) |
| Vacant Housing Units | 39 ( 0.4%) |
| Median Home Value | $633,632 |
| Average Home Value | $649,993 |
Housing Distribution
Address Breakdown
Residential
9,412
Single Family
9,412
Multi-Family
0
Businesses
268
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 2000
1,346 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20136, Bristow, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,342 (100%) |
| Owner Occupied HU | 8,489 (90.9%) |
| Renter Occupied HU | 814 ( 8.7%) |
| Vacant Housing Units | 39 ( 0.4%) |
| Median Home Value | $633,632 |
| Average Home Value | $649,993 |
Housing Distribution
Address Breakdown
Residential
9,412
Single Family
9,412
Multi-Family
0
Businesses
268
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices