7754 Sharpshooters CtManassasVA20111
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 7754 Sharpshooters Ct, Manassas, VA, 20111 in Manassas at $669,900 earns $4,204/mo in rent and nets $199/mo after the $3,012/mo payment, a 7.53% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $185,081 over five years. Ziffy Mortgage underwrites this on a 1.40 DSCR without U.S. credit history. With $6,170/yr in principal paydown, total projected return reaches $266,274.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.5% |
| Monthly Cash Flow | $199 | $1,500 |
City averages based on Manassas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,204 |
| Total Monthly Debt Service | $3,738 |
| DSCR Ratio | 1.12x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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 2000
0.26 Acres 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
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 2000
0.26 Acres 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