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 9413 Stonewall Rd, Manassas, VA, 20110 listed at $405,000 pairs $3,860/mo rent with a $1,982/mo payment to leave $1,439/mo cash flow. Total monthly income runs $3,860/mo, and annual cash flow reaches $17,271/yr on $134,258 cash to close. Return on cash invested measures 32.77% in year one, and rental yield registers 11.44% at a $405,000 basis. Equity gained on principal adds $2,613/yr, and annual property appreciation at 5% supports $111,894 by year five. Five-year ROI tracks 171.57% and total cumulative return in cash totals $230,342. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,860/mo property income relative to a $1,982/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2010
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Joe Estabrooks • Keller Williams Capital Properties
Mls Name: Bright MLS
Mls ID: #VAMN2009336
