9084 McClellan CmnManassasVA20110
INVESTMENT ANALYSIS
Investment Verdict
Solid Income9084 McClellan Cmn, Manassas, VA, 20110 in Manassas is a solid income-producing rental, 8.7% gross yield, $2,824/mo rent, $399/mo net cash flow on a $389,400 buy. DSCR 1.61 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $107,584 and $3,586/yr in principal reduction project a total cumulative return of $173,457.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 6.5% |
| Monthly Cash Flow | $399 | $1,500 |
City averages based on Manassas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,824 |
| Total Monthly Debt Service | $2,270 |
| DSCR Ratio | 1.24x |
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.
Townhouse
Built in 1977
1,481 sqft lot
$N/A/sqft
$30 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20110, Manassas, VA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
16,070
Single Family
14,191
Multi-Family
1,879
Businesses
1,994
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
Townhouse
Built in 1977
1,481 sqft lot
$N/A/sqft
$30 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20110, Manassas, VA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
16,070
Single Family
14,191
Multi-Family
1,879
Businesses
1,994
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices