9475 Sprague Ave #5FairfaxVA22031
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 9475 Sprague Ave #5, Fairfax, VA, 22031 in Fairfax the bet is firmly on appreciation. Rental yield 5.12%. The 5.12% gross yield on a $699,990 price is below income-first thresholds, but 5%/yr value growth projects $193,394 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.95) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $187,666.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5.1% | 6.2% |
| Monthly Cash Flow | $(1,798) | $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 | $2,986 |
| Total Monthly Debt Service | $3,906 |
| DSCR Ratio | 0.76x |
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.
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22031, Fairfax, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,528 (100%) |
| Owner Occupied HU | 7,429 (44.9%) |
| Renter Occupied HU | 7,893 (47.8%) |
| Vacant Housing Units | 1,206 ( 7.3%) |
| Median Home Value | $843,161 |
| Average Home Value | $880,098 |
Housing Distribution
Address Breakdown
Residential
15,092
Single Family
7,653
Multi-Family
7,439
Businesses
1,734
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
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22031, Fairfax, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,528 (100%) |
| Owner Occupied HU | 7,429 (44.9%) |
| Renter Occupied HU | 7,893 (47.8%) |
| Vacant Housing Units | 1,206 ( 7.3%) |
| Median Home Value | $843,161 |
| Average Home Value | $880,098 |
Housing Distribution
Address Breakdown
Residential
15,092
Single Family
7,653
Multi-Family
7,439
Businesses
1,734
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices