Matisse 2-Level Plan, The Reserve at WoodbridgeWoodbridgeVA22193
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, Matisse 2-Level Plan, The Reserve at Woodbridge, Woodbridge, VA, 22193 in Woodbridge earns a 9.21% gross yield at $449,990. Rent of $3,455/mo nets $765/mo after the $2,133/mo mortgage. The 1.62 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $124,324 and $3,772/yr in equity accumulation project a total cumulative return of $211,022.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.8% |
| Monthly Cash Flow | $765 | $285 |
City averages based on Woodbridge market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,455 |
| Total Monthly Debt Service | $2,621 |
| DSCR Ratio | 1.32x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22193, Woodbridge, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,258 (100%) |
| Owner Occupied HU | 20,214 (80.0%) |
| Renter Occupied HU | 4,725 (18.7%) |
| Vacant Housing Units | 319 ( 1.3%) |
| Median Home Value | $494,290 |
| Average Home Value | $572,899 |
Housing Distribution
Address Breakdown
Residential
24,852
Single Family
22,870
Multi-Family
1,982
Businesses
530
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
