Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Manassas at 10479 Dylan Pl, Manassas, VA, 20109 generates $2,538/mo in rent and, after a $1,835/mo payment, leaves $297/mo in cash flow. Total monthly income is $2,538/mo, and annual cash flow is $3,561/yr on $124,313 invested. Return on cash invested sits at 22.77% in year one, and rental yield is 8.12% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 117.92% and total cumulative return in cash sums $146,595. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,538/mo property income rather than buyer’s personal income.
Townhouse
Built in 1987
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20109, Manassas, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,042 (100%) |
| Owner Occupied HU | 7,302 (45.5%) |
| Renter Occupied HU | 8,139 (50.7%) |
| Vacant Housing Units | 601 ( 3.7%) |
| Median Home Value | $445,801 |
| Average Home Value | $510,811 |
Residential
15,372
Single Family
11,266
Multi-Family
4,106
Businesses
1,843
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jordan Muirhead • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAPW2098900
