Aidan JR 2 Bed Plan, The AidanAlexandriaVA22314
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
Rental property for sale in Alexandria at Aidan JR 2 Bed Plan, The Aidan, Alexandria, VA, 22314 priced at $744,500 converts $4,652/mo rent into $201/mo cash flow after a $3,644/mo obligation. Total monthly income equals $4,652/mo, and annual cash flow totals $2,418/yr on $244,941 invested. Return on cash invested prints 21.05% in year one, and rental yield reads 7.5% against a $744,500 entry. Equity gained on principal adds $4,804/yr, while 5% annual appreciation compiles into $205,692 by year five. Five-year ROI reaches 108.64% and total cumulative return in cash sums $266,095. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,652/mo property income covering a $3,644/mo payment, not borrower’s personal income.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22314, Alexandria, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,331 (100%) |
| Owner Occupied HU | 9,049 (37.2%) |
| Renter Occupied HU | 12,678 (52.1%) |
| Vacant Housing Units | 2,604 (10.7%) |
| Median Home Value | $961,850 |
| Average Home Value | $1,048,390 |
Housing Distribution
Address Breakdown
Residential
23,746
Single Family
8,902
Multi-Family
14,844
Businesses
2,873
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Christopher Companies
Mls Name: Christopher Companies
Mls Provider:
Mls ID: #N/A