8621 Walcott CtManassasVA20111
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
Investment Highlights
Investment property for sale in Manassas at 8621 Walcott Ct, Manassas, VA, 20111 earns $331/mo cash flow from $3,320/mo rent with a $2,447/mo payment. Total monthly income totals $3,320/mo, and annual cash flow totals $3,976/yr on $165,750 capital. ROI tracks 22.31% on current figures, and rental yield reads 7.97% at a $500,000 purchase. Equity gained on principal adds $3,226/yr, and 5% annual appreciation supports $138,141 over five years. Five-year ROI reaches 115.44% and total cumulative return in cash sums $191,336. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,320/mo property income instead of your personal income.
Townhouse
Built in 1995
1,598 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