Manassas, VA 20109 · 3 bed · 3 bath · 1,412 sqftOwner 1 yr422 DOM · Zip avg 30dEstimate +$13K vs Ask🔨 Fix & Flip CandidateOffer Score 5.5 · MarginalLeverage Score 6.3 · Negotiate
Ask Price
$375K
July 31, 2026
This report is based on the current list price
~
Marginal investment case · Negotiate
Monthly Cash Flow
−$277
$2,411 rent vs $1,734 P&I. Cash flow negative before tax, HOA, and CapEx. Rental thesis challenged at this price and rate.
⚠ 54%+ rent growth needed to break even
Seller Leverage
6.3 / 10
422 days on market vs 30-day zip average. 1-year owner. Moderate leverage, negotiate on price and terms.
Negotiate
Day-One Equity
+$13K
Estimate at $388K vs $375K ask. Buying $13K below estimated value. Built-in equity on day one.
$13K below Estimate
Ask Price
$375,000
Down Payment
25%
Interest Rate
6.26%
Monthly P&I
$1,734
Monthly Rent
$2,411
Property Tax
$348/mo
HOA
$79/mo
Estimate
$388,100
Prelio AI · Recommendation
Analysis · Buy to Rent
This property has been on the market for 422 days, about 14 times longer than the typical 30 days in this zip code. The seller bought just a year ago, so they have very little equity built up and a real reason to sell soon, that gives you room to negotiate. The catch: even before setting money aside for repairs and vacancies, monthly cash flow is already negative at the asking price. The upside is the estimated value is $388K, so buying at the recommended offer of $364,500 puts you about $13K below what the property is likely worth on day one. Even at that price, rent doesn't fully cover the mortgage payment, so plan on keeping some cash in reserve. Best thought of as a longer-term hold: rent growth should turn cash flow positive within 18 to 24 months.
Offer Playbook
Floor
$358K
Ceiling
$371K
Recommended Opening Offer
$364,500
2.8% below ask · $10,500 off list
⚠ DSCR 1.07 · Lender Flag
Below 1.25 minimum for investment loans. Difficult to finance as rental property at this price and rate.
School district avg 1.3/10, Below average. Homes near 7+/10 schools appreciate 1–2% faster annually, a durable factor that makes resale significantly easier.