Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Manassas at 8278 Willowbend Turn, Manassas, VA, 20109 priced at $644,990 converts $2,538/mo rent into after a $3,157/mo obligation. Total monthly income equals $2,538/mo. Return on cash invested prints 12.61% in year one, and rental yield reads 4.72% against a $644,990 entry. Equity gained on principal adds $4,162/yr, while 5% annual appreciation compiles into $178,199 by year five. Five-year ROI reaches 63.39% and total cumulative return in cash sums $134,521. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,538/mo property income covering a $3,157/mo payment, not borrower’s personal income.
Townhouse
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20109, Manassas, VA area.
| 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 |
Residential
15,372
Single Family
11,266
Multi-Family
4,106
Businesses
1,843
Date | Event | Price |
|---|---|---|
| 2024-10-04 | Listed for sale | $644,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A
