10721 Shadewell Spring Way, Manassas, VA, 20112 | $143/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

10721 Shadewell Spring Way, Manassas, VA, 20112 | $143/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2412 sft

14 Ryland Rd, Stafford, VA, 22556

3 Bed
2 Bath
2200 sft

Green Rd, Midland, VA, 22728

3 Bed
2 Bath
960 sft

91 Vista Woods Rd, Stafford, VA, 22556

3 Bed
3 Bath
1228 sft

411 Spotted Tavern Rd, Fredericksburg, VA, 22406

Nearby investment properties with comparable prices

4 Bed
4 Bath
3326 sft

12190 Remland Ct, Remington, VA, 22734

3 Bed
3 Bath
- sft

195 Onyx Way, Warrenton, VA, 20186

4 Bed
3 Bath
2048 sft

6254 Goulding Ct, Bealeton, VA, 22712

4 Bed
4 Bath
3076 sft

12220 Remland Ct, Remington, VA, 22734

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Manassas at 10721 Shadewell Spring Way, Manassas, VA, 20112 listed at $535,000 pairs $3,342/mo rent with a $2,619/mo payment to leave $143/mo cash flow. Total monthly income runs $3,342/mo, and annual cash flow reaches $1,721/yr on $176,015 cash to close. Return on cash invested measures 21.04% in year one, and rental yield registers 7.5% at a $535,000 basis. Equity gained on principal adds $3,452/yr, and annual property appreciation at 5% supports $147,811 by year five. Five-year ROI tracks 108.59% and total cumulative return in cash totals $191,140. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,342/mo property income relative to a $2,619/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 2020

1,494 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to 10721 Shadewell Springs Way, Manassas, VA 20112, a spacious and beautifully maintained townhome offering 2,160 sq. ft. of living space across three levels. This home features 2 bedrooms, 2 full bathrooms, and 2 half bathrooms, providing comfort and functionality for everyday living. The open-concept main level is highlighted by stylish LVP flooring, abundant natural light, and a seamless flow from living to dining to kitchen. The kitchen is equipped with granite countertops and plenty of cabinet space, making it a great place to cook and entertain. Step out onto the private deck off the main level, perfect for relaxing or hosting gatherings. Upstairs, youll find generously sized bedrooms with plush carpet for added comfort. The finished lower level provides additional living space ideal for a family room, office, or home gym. Additional highlights include an attached one-car garage and a convenient location close to shopping, dining, commuter routes, and all that Manassas has to offer. Dont miss the opportunity to make this move-in ready home yours!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20112, Manassas, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,388 (100%)
Owner Occupied HU	8,733 (93.0%)
Renter Occupied HU	529 ( 5.6%)
Vacant Housing Units	126 ( 1.3%)
Median Home Value	$716,785
Average Home Value	$735,047