9627 Grant AveManassasVA20110
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 9627 Grant Ave, Manassas, VA, 20110 in Manassas. At $565,400 it earns $3,943/mo in rent and distributes $563/mo to the owner after the $2,542/mo payment, a consistent 8.37% yield. DSCR 1.55 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $156,210 in value; $5,207/yr in principal paydown compounds ownership stake. Total projected return: $250,163.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 6.5% |
| Monthly Cash Flow | $563 | $1,500 |
City averages based on Manassas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,943 |
| Total Monthly Debt Service | $3,155 |
| DSCR Ratio | 1.25x |
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 2026
N/A lot
$N/A/sqft
No 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 2026
N/A lot
$N/A/sqft
No 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
