7900 Scully CtManassasVA20111
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 7900 Scully Ct, Manassas, VA, 20111 in Manassas is narrow, $174/mo net on $4,271/mo rent after the $3,035/mo debt service, but the property operates at break-even-plus, not a loss. At $674,900 with a 7.59% yield, the long-run equity case via 5% appreciation ($186,462 over five years) and $6,216/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.41 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $270,484.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 6.5% |
| Monthly Cash Flow | $174 | $1,500 |
City averages based on Manassas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,271 |
| Total Monthly Debt Service | $3,766 |
| DSCR Ratio | 1.13x |
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 2003
3,955 sqft 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 2003
3,955 sqft 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