122 Holden DrManassas 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 122 Holden Dr, Manassas Park, VA, 20111 offers $3,032/mo rent that, after a $1,835/mo payment, leaves $791/mo cash flow. Total monthly income is $3,032/mo, and annual cash flow is $9,489/yr on $124,313 cash. Return on cash invested measures 27.54% in year one, and rental yield stands at 9.7% at a $375,000 entry. Equity gained on principal adds $2,420/yr while 5% annual appreciation compounds into $103,606 by year five. Five-year ROI records 143.5% and total cumulative return in cash reaches $178,383. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,032/mo property income versus a $1,835/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1960
7,492 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: Shelly Hogbin • Real Broker, LLC
Mls Name: Bright MLS
Mls ID: #VAMP2003372