105 Crozet StManassas ParkVA20111
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 Manassas Park at 105 Crozet St, Manassas Park, VA, 20111 priced at $409,900 pairs $2,875/mo rent with $425/mo cash flow after a $2,006/mo payment. Total monthly income equals $2,875/mo, and annual cash flow comes to $5,099/yr on $135,882 invested. Return on cash invested is 23.66% in year one, and rental yield stands at 8.42% on a $409,900 basis. Equity gained on principal adds $2,645/yr, and 5% annual appreciation accumulates to $113,248 by year five. Five-year ROI measures 122.69% and total cumulative return in cash reaches $166,708. For financing, Ziffy Mortgage’s DSCR program evaluates $2,875/mo property income against a $2,006/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1955
9,365 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20111, Manassas, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,176 (100%) |
| Owner Occupied HU | 8,081 (66.4%) |
| Renter Occupied HU | 3,788 (31.1%) |
| Vacant Housing Units | 307 ( 2.5%) |
| Median Home Value | $519,750 |
| Average Home Value | $566,284 |
Housing Distribution
Address Breakdown
Residential
12,251
Single Family
11,021
Multi-Family
1,230
Businesses
577
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Claudia Cornejo • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAMP2003576