7809 Dassett Ct APT 101, Annandale, VA, 22003 | $719/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

7809 Dassett Ct APT 101, Annandale, VA, 22003 | $719/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
750 sft

8465 Crozier Ct APT 204, Manassas, VA, 20110

2 Bed
2 Bath
1100 sft

14197 Cuddy Loop, Woodbridge, VA, 22193

4 Bed
3 Bath
2476 sft

13379 Marie Dr, Manassas, VA, 20112

2 Bed
2 Bath
972 sft

12259 Ladymeade Ct APT 201, Woodbridge, VA, 22192

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

3351 Yost Ln UNIT 102, Dumfries, VA, 22026

1 Bed
1 Bath
625 sft

15603 Horseshoe Ln #603, Woodbridge, VA, 22191

1 Bed
1 Bath
750 sft

9553 Battery Heights Blvd APT 303, Manassas, VA, 20110

2 Bed
1 Bath
810 sft

1604 Renate Dr APT T2, Woodbridge, VA, 22192

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 Annandale at 7809 Dassett Ct APT 101, Annandale, VA, 22003 uses $76,212 cash to close to unlock $8,627/yr annual cash flow and $719/mo monthly cash flow. Total monthly income runs $2,093/mo, and a $1,125/mo payment keeps the spread at $719/mo. Purchase price stands at $229,900, and rental yield measures 10.92% with $2,093/mo rent. Return on cash invested shows 31.23% in year one, and 5% annual appreciation builds toward $63,517 over five years. Five-year ROI reaches 163.27% and total cumulative return in cash records $124,427. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,093/mo property income covering a $1,125/mo payment rather than investor’s personal income.

Condo

Built in 1972

N/A lot

$N/A/sqft

No HOA

More details about the property

Priced To Sell Fast! Rarely Available Updated 1st Floor Condo, Spacious Kitchen, Recessed Lighting, Spacious Bedroom, Updates in Bathroom, New Flooring, New Lighting, New Custom Paint, Washer and Dryer in Unit, Water and Gas Included in COA Fee, Patio, Much More!! Close to Schools, Shopping and Commuter Routes. This Will Not Last!

Neighborhood Data

Neighborhood data shown for ZIP Code: 22003, Annandale, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,706 (100%)
Owner Occupied HU	13,207 (67.0%)
Renter Occupied HU	5,721 (29.0%)
Vacant Housing Units	778 ( 3.9%)
Median Home Value	$782,364
Average Home Value	$818,871