Rosslyn Plan, KincoraD4w9tg DullesVA20166
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
Investment property for sale in D4w9tg Dulles at Rosslyn Plan, Kincora, D4w9tg Dulles, VA, 20166 with 5% annual appreciation on a $579,990 basis while $3,707/mo rent supports operations. Total monthly income totals $3,707/mo and a $2,839/mo payment preserves $240/mo for cash returns. Annual cash flow comes to $2,876/yr on $190,817 deployed, and return on cash invested reaches 21.57% in year one. Equity gained on principal adds $3,743/yr, and five-year appreciation sums $160,241 alongside rental yield of 7.67%. Five-year ROI measures 111.43% and total cumulative return in cash totals $212,621.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,707/mo property income versus a $2,839/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20166, Sterling, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,071 (100%) |
| Owner Occupied HU | 2,937 (48.4%) |
| Renter Occupied HU | 2,856 (47.0%) |
| Vacant Housing Units | 278 ( 4.6%) |
| Median Home Value | $704,199 |
| Average Home Value | $729,534 |
Housing Distribution
Address Breakdown
Residential
6,133
Single Family
4,465
Multi-Family
1,668
Businesses
2,503
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • DRB Homes
Mls Name: DRB Homes
Mls Provider:
Mls ID: #N/A