7546 Belle Grae Dr #1, Manassas, VA, 20109 | $673/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

7546 Belle Grae Dr #1, Manassas, VA, 20109 | $673/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1320 sft

7626 Wankoma Dr, Remington, VA, 22734

2 Bed
2 Bath
1090 sft

8186 Winstead Pl APT 201, Manassas, VA, 20109

2 Bed
3 Bath
1004 sft

8068 Stonewall Brigade Ct APT 204, Manassas, VA, 20109

2 Bed
2 Bath
1053 sft

8068 Stonewall Brigade Ct APT 101, Manassas, VA, 20109

Nearby investment properties with comparable prices

2 Bed
2 Bath
1091 sft

8083 Lacy Dr UNIT 101, Manassas, VA, 20109

2 Bed
3 Bath
1347 sft

151 Wankoma Dr, Remington, VA, 22734

3 Bed
2 Bath
1285 sft

7625 Wankoma Dr, Remington, VA, 22734

2 Bed
2 Bath
1091 sft

8075 Lacy Dr APT 303, Manassas, VA, 20109

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

Rental property for sale in Manassas at 7546 Belle Grae Dr #1, Manassas, VA, 20109 generates $2,616/mo in rent and, after a $1,591/mo payment, leaves $673/mo in cash flow. Total monthly income is $2,616/mo, and annual cash flow is $8,075/yr on $107,738 invested. Return on cash invested sits at 27.4% in year one, and rental yield is 9.66% on a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 142.75% and total cumulative return in cash sums $153,793. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,616/mo property income rather than buyer’s personal income.

Condo

Built in 1986

N/A lot

$N/A/sqft

No HOA

More details about the property

TOO MANY UPGRADES TO LIST! LOWEST PRICED 2 BR 2 FULL BATH CONDO FOR THE SIZE.. KITCHEN FEATURES MAPLE CABINETS, GRANITE COUNTERTOPS, CERAMIC TILE FLOORING AND MODERN STAINLESS STEEL APPLIANCES. ALSO NEWER AC UNIT AND FURNACE, NO STAIRS, AND 2 ASSIGNED PARKING SPACES! PLEASE GIVE ONE HOUR NOTICE. Park in space 196

Neighborhood Data

Neighborhood data shown for ZIP Code: 20109, Manassas, VA area.

Housing Distribution

Housing Statistics

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