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 11005 Kinship Ct APT 303, Manassas, VA, 20109 generates $2,516/mo in rent and, after a $1,493/mo payment, leaves $693/mo in cash flow. Total monthly income is $2,516/mo, and annual cash flow is $8,311/yr on $101,108 invested. Return on cash invested sits at 28.13% in year one, and rental yield is 9.9% on a $305,000 entry. Equity gained on principal adds $1,968/yr, while 5% annual appreciation builds toward $84,266 over five years. Five-year ROI reaches 146.66% and total cumulative return in cash sums $148,282. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,516/mo property income rather than buyer’s personal income.
Condo
Built in 1996
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: David Williams • Keller Williams Realty/Lee Beaver & Assoc.
Mls Name: Bright MLS
Mls ID: #VAPW2105750
