122 Scott 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
Investment property for sale in Manassas Park at 122 Scott Dr, Manassas Park, VA, 20111 listed at $599,000 pairs $3,830/mo rent with a $2,932/mo payment to leave $249/mo cash flow. Total monthly income runs $3,830/mo, and annual cash flow reaches $2,989/yr on $197,071 cash to close. Return on cash invested measures 21.58% in year one, and rental yield registers 7.67% at a $599,000 basis. Equity gained on principal adds $3,865/yr, and annual property appreciation at 5% supports $165,493 by year five. Five-year ROI tracks 111.49% and total cumulative return in cash totals $219,718. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,830/mo property income relative to a $2,932/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1955
9,626 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: Jill Hobart • Long & Foster Real Estate, Inc.
Mls Name: Bright MLS
Mls ID: #VAMP2003668