10111 Trumpet Vine CtManassasVA20110
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 10111 Trumpet Vine Ct, Manassas, VA, 20110 in Manassas at $765,000 earns $4,807/mo in rent and nets $156/mo after the $3,440/mo payment, a 7.54% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $211,355 over five years. Ziffy Mortgage underwrites this on a 1.40 DSCR without U.S. credit history. With $7,046/yr in principal paydown, total projected return reaches $304,450.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.5% |
| Monthly Cash Flow | $156 | $1,500 |
City averages based on Manassas 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 | $4,807 |
| Total Monthly Debt Service | $4,269 |
| DSCR Ratio | 1.13x |
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.
Single Family
Built in 1996
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20110, Manassas, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,889 (100%) |
| Owner Occupied HU | 11,505 (68.1%) |
| Renter Occupied HU | 5,014 (29.7%) |
| Vacant Housing Units | 370 ( 2.2%) |
| Median Home Value | $487,360 |
| Average Home Value | $531,523 |
Housing Distribution
Address Breakdown
Residential
16,070
Single Family
14,191
Multi-Family
1,879
Businesses
1,994
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
Single Family
Built in 1996
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20110, Manassas, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,889 (100%) |
| Owner Occupied HU | 11,505 (68.1%) |
| Renter Occupied HU | 5,014 (29.7%) |
| Vacant Housing Units | 370 ( 2.2%) |
| Median Home Value | $487,360 |
| Average Home Value | $531,523 |
Housing Distribution
Address Breakdown
Residential
16,070
Single Family
14,191
Multi-Family
1,879
Businesses
1,994
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices