22078 Manning Sq, Sterling, VA, 20166 | $388/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

22078 Manning Sq, Sterling, VA, 20166 | $388/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2300 sft

10012 Ellis Rd, Manassas, VA, 20111

2 Bed
2 Bath
2305 sft

13853 Crabtree Way, Gainesville, VA, 20155

3 Bed
3 Bath
3386 sft

15218 Brier Creek Dr, Haymarket, VA, 20169

3 Bed
3 Bath
2541 sft

4501 Martinwood Dr, Haymarket, VA, 20169

Nearby investment properties with comparable prices

2 Bed
3 Bath
1508 sft

23297 Southdown Manor Ter UNIT 105, Ashburn, VA, 20148

3 Bed
3 Bath
1718 sft

7924 Manassas Dr, Manassas, VA, 20111

4 Bed
2 Bath
1748 sft

7904 Appomattox Ave, Manassas, VA, 20111

3 Bed
3 Bath
1776 sft

14616 Olde Kent Rd, Centreville, VA, 20120

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 Sterling at 22078 Manning Sq, Sterling, VA, 20166 offers a 8.05% rental yield on a $529,900 purchase with $3,556/mo rent. Total monthly income registers $3,556/mo, and a $2,594/mo payment leaves $388/mo available for distribution. Annual cash flow reaches $4,655/yr on $174,337 to close, and return on cash invested stands at 22.73% in year one. Equity gained on principal adds $3,419/yr while 5% annual appreciation supports $146,402 over five years. Portfolio math shows five-year ROI at 117.65% and total cumulative return in cash at $205,115. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,556/mo property income against a $2,594/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1995

1,306 sqft lot

$N/A/sqft

No HOA

More details about the property

Newly renovated 3-level townhouse! New Paint Allover. New Kitchen with granite counter tops. Hardwood floor and ceramic tiles in the main level. New Laminate in basement. Almost new laminate on upper level. Fenced back yard. Large Deck. Great Location and easy access to hwy 28 and 7. Minutes to shopping center and malls. Close to trail.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20166, Sterling, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,071 (100%)
Owner Occupied HU	2,937 (48.4%)
Renter Occupied HU	2,856 (47.0%)
Vacant Housing Units	278 ( 4.6%)
Median Home Value	$704,199
Average Home Value	$729,534