Addison Plan, Jefferson Square, Manassas, VA, 20110 | $542/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Addison Plan, Jefferson Square, Manassas, VA, 20110 | $542/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3743 sft

1 Lanny Way, Sumerduck, VA, 22742

4 Bed
3 Bath
2980 sft

14 Saint Elizabeths Ct, Stafford, VA, 22556

4 Bed
3 Bath
1976 sft

10512 Winged Elm Cir, Manassas, VA, 20110

4 Bed
3 Bath
2923 sft

9521 Country Roads Ln, Manassas, VA, 20112

Nearby investment properties with comparable prices

3 Bed
3 Bath
- sft

195 Onyx Way, Warrenton, VA, 20186

4 Bed
4 Bath
3326 sft

12190 Remland Ct, Remington, VA, 22734

3 Bed
3 Bath
1833 sft

10167 Pale Rose Loop, Bristow, VA, 20136

4 Bed
4 Bath
3076 sft

12220 Remland Ct, Remington, VA, 22734

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Manassas at Addison Plan, Jefferson Square, Manassas, VA, 20110 with 5% annual appreciation on a $535,990 basis while $3,746/mo rent supports operations. Total monthly income totals $3,746/mo and a $2,623/mo payment preserves $542/mo for cash returns. Annual cash flow comes to $6,508/yr on $176,341 deployed, and return on cash invested reaches 23.75% in year one. Equity gained on principal adds $3,459/yr, and five-year appreciation sums $148,084 alongside rental yield of 8.39%. Five-year ROI measures 123.15% and total cumulative return in cash totals $217,155.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,746/mo property income versus a $2,623/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

None

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