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% |
Investment property for sale in Manassas at 8557 Willow Glen Ct, Manassas, VA, 20110 with 5% annual appreciation on a $439,900 basis while $2,953/mo rent supports operations. Total monthly income totals $2,953/mo and a $2,153/mo payment preserves $224/mo for cash returns. Annual cash flow comes to $2,689/yr on $145,827 deployed, and return on cash invested reaches 21.75% in year one. Equity gained on principal adds $2,839/yr, and five-year appreciation sums $121,536 alongside rental yield of 8.06%. Five-year ROI measures 112.77% and total cumulative return in cash totals $164,451.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,953/mo property income versus a $2,153/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 1974
1,742 sqft lot
$N/A/sqft
$55 monthly HOA
Neighborhood data shown for ZIP Code: 20110, Manassas, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,889 (100%) |
| Owner Occupied HU | 11,505 (68.1%) |
| Renter Occupied HU | 5,014 (29.7%) |
| Vacant Housing Units | 370 ( 2.2%) |
| Median Home Value | $487,360 |
| Average Home Value | $531,523 |
Residential
16,070
Single Family
14,191
Multi-Family
1,879
Businesses
1,994
Date | Event | Price |
|---|---|---|
| 2024-10-07 | Listed for sale | $439,900 |
| 2024-09-17 | Listing removed | $439,900 |
| 2024-08-29 | Contingent | $439,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2022-10-14 | $4050.16 | 7.32% | $301,800 | 14.27% |
| 2021-10-14 | $3773.99 | 9.16% | $264,100 | 13.06% |
| 2020-10-14 | $3457.28 | 3.14% | $233,600 | 1.74% |
Listed by: Berta Vasquez • Samson Properties
Mls Name: Bright MLS
Mls Provider:
Mls ID: #VAMN2006908
Disclaimer: The data relating to real estate for sale on this website appears in part through the BRIGHT Internet Data Exchange program, a voluntary cooperative exchange of property listing data between licensed real estate brokerage firms, and is provided by BRIGHT through a licensing agreement. Listing information is from various brokers who participate in the Bright MLS IDX program and not all listings may be visible on the site. The property information being provided on or through the website is for the personal, non-commercial use of consumers and such information may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. Property information displayed is deemed reliable but is not guaranteed. Copyright 2024 Bright MLS, Inc. [Click here for more information](/info/mls-disclaimers/#mls_5632)
