12841 Hoadly Manor DrManassasVA20112
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 12841 Hoadly Manor Dr, Manassas, VA, 20112 in Manassas at $849,000, 5.7% gross yield, is a market-growth asset. Rental yield 5.7%. The $4,032/mo rent partially funds the $3,818/mo debt service; the core return is the 5%/yr price growth projected to add $234,563 over five years. Ziffy Mortgage's DSCR mortgage (1.06) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $254,021.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.7% | 6.5% |
| Monthly Cash Flow | $(1,123) | $1,500 |
City averages based on Manassas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,032 |
| Total Monthly Debt Service | $4,737 |
| DSCR Ratio | 0.85x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2018
10,306 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
9,537
Single Family
9,537
Multi-Family
0
Businesses
149
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
Single Family
Built in 2018
10,306 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
9,537
Single Family
9,537
Multi-Family
0
Businesses
149
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices