11002 Koman Cir APT 104, Manassas, VA, 20109 | $723/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

11002 Koman Cir APT 104, Manassas, VA, 20109 | $723/mo Cash Flow | Ziffy

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1179 sft

11021 Folksie Ct #89, Manassas, VA, 20109

2 Bed
2 Bath
1026 sft

8054 Lisle Dr APT 204, Manassas, VA, 20109

2 Bed
2 Bath
1179 sft

11021 Folksie Ct APT 201, Manassas, VA, 20109

2 Bed
3 Bath
1573 sft

9070 Katherine Johnson Ave, Manassas, VA, 20109

Nearby investment properties with comparable prices

2 Bed
3 Bath
1245 sft

8128 Bayonet Way APT 203, Manassas, VA, 20109

$ 299,900

ROI

Cash Flow/m

3 Bed
2 Bath
1056 sft

12039 Center St, Remington, VA, 22734

3 Bed
3 Bath
1302 sft

136 Fairfield Dr #B, Warrenton, VA, 20186

1 Bed
1 Bath
- sft

135 Haiti St, Warrenton, VA, 20186

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 11002 Koman Cir APT 104, Manassas, VA, 20109 listed at $299,900 pairs $2,516/mo rent with a $1,468/mo payment to leave $723/mo cash flow. Total monthly income runs $2,516/mo, and annual cash flow reaches $8,677/yr on $99,417 cash to close. Return on cash invested measures 28.64% in year one, and rental yield registers 10.07% at a $299,900 basis. Equity gained on principal adds $1,935/yr, and annual property appreciation at 5% supports $82,857 by year five. Five-year ROI tracks 149.41% and total cumulative return in cash totals $148,540. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,516/mo property income relative to a $1,468/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1991

N/A lot

$N/A/sqft

No HOA

More details about the property

Lovingly updated 2 bedroom/2 bathroom condo located on the Main level in Stratford Condos at Bull Run*Super easy access to commuter routes, shopping and schools*Unit has a private ramp off the sidewalk from the parking lot that leads to the covered patio and to an entrance directly into the condo*Second entrance to the unit is off the common area hallway and opens into the condo's Foyer with coat closet and ceiling light*The open floor plan offers a Dining Room space, Living Room space as well as a Kitchen and Breakfast area*Updated Bamboo flooring throughout the living areas of the condo*Both Bathrooms have been updated to include new ceramic tile flooring, comfort height toilets, upgraded vanities and lights as well as shower/tub combos with tile surround*Kitchen offers gas cooking and updated stainless steel appliances to include a built-in microwave, dishwasher and brand new refrigerator with water & ice dispensers*You will also find newer soft-closet cabinets with upgraded hardware and beautifully maintained butcher block counters as well as a large stainless steel sink*Primary Bedroom features two walk-in closets, one with an organizer, and an attached Primary Bathroom*Water heater was replaced in 2015 and HVAC in 2021*One assigned parking space and one additional spot with a visitor tag*

Neighborhood Data

Neighborhood data shown for ZIP Code: 20109, Manassas, VA area.

Housing Distribution

Housing Statistics

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