Partager cette annonce

Message

921 caractères restants

Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.

Votre e-mail a été envoyé.

Toujours intéressé ?

Contactez les agents pour obtenir plus d’informations sur cette propriété

Certaines informations ont été traduites automatiquement.

Informations principales sur l'investissement

  • 100 percent leased with $797,348 of in-place net operating income
  • Portfolio rent rose from a $1,523 average in 2025 to $1,616 today while holding full occupancy.
  • Constrained supply in a 4.7 percent vacancy submarket.
  • $174 per unit per month of documented rent upside. I
  • A 39.3 percent expense ratio, structurally protected.
  • 66 units in one ownership entity, available as a portfolio or in groupings, with 1031 exchange accommodation.

Résumé analytique

Serafin Real Estate is offering 66 residential condominium units at Old Centreville Gardens in Manassas, Virginia. The units are held in a single ownership entity, are 100 percent leased as of the current rent roll, and produce $797,348 of in-place net operating income on a 39.3 percent operating expense ratio.
The investment case is mark to market. In-place rents average $1,616 per unit per month against a $1,790 median for comparable Manassas apartments. That gap is documented rather than assumed. Ownership's six most recent leases were signed at $1,725, and portfolio rent has grown 6.1 percent over the 2025 trailing average without a single vacancy. Capturing the balance across all 66 units adds approximately $137,600 of annual revenue and lifts net operating income to roughly $860,700 on a pro forma basis. Four units currently sit more than $600 per month below the portfolio standard, carrying $31,200 of upside that requires no movement in the broader market at all.
Every unit is the same two bedroom, one bath plan averaging approximately 792 square feet, laid out with a foyer, a galley kitchen open to a combined living and dining area, and a full bath serving both bedrooms. A single floor plan across all 66 units standardizes turnover scope and cost and makes a renovation program repeatable rather than unit by unit.
The units are individually deeded condominiums within the 289-unit Old Centreville Gardens association, representing 22.8 percent of the community across 21 building addresses on Prince Cole Court, Princess Carol Court, and Prince Charles Court. The association assessment of $425 per unit per month covers exterior building maintenance, lawn care, snow removal, trash, water, and common area management, leaving ownership responsible for unit interiors only. That split is why a 1973 vintage asset operates at a 39.3 percent expense ratio, and it is why repairs and maintenance ran $42,889 across all 66 units last year.
Old Centreville Gardens sits in the unincorporated Yorkshire area of Prince William County, north of the City of Manassas. Route 28, Interstate 66, and the Manassas VRE station carry residents north into the Dulles technology corridor and east toward Fairfax County and the District. With median single-family prices in the immediate area between $450,000 and $540,000, the trade area produces a renter-by-necessity tenant base that is structurally more durable than discretionary renter demand. The broader Manassas multifamily submarket runs 4.7 percent vacancy across 11,335 units, with new construction starts down 45.6 percent and only 162 units currently under construction.
The portfolio is offered subject to offer through a structured call for offers, without a published price. Ownership retains discretion to consider the entire portfolio, partial groupings, or individual units. Section 1031 exchange accommodation is available on either side of the transaction. Access to the rent roll, leases, operating statements, and association records requires execution of a confidentiality and non-disclosure agreement.

Data room Cliquez ici pour accéder à

Bilan financier (Réel - 2026) Cliquez ici pour accéder à

Annuel Annuel par m²
Revenu de location brut $99,999 $9.99
Autres revenus $99,999 $9.99
Perte due à la vacance $99,999 $9.99
Revenu brut effectif $99,999 $9.99
Taxes - -
Frais d’exploitation - -
Total des frais $99,999 $9.99
Résultat net d’exploitation $99,999 $9.99

Bilan financier (Réel - 2026) Cliquez ici pour accéder à

Revenu de location brut
Annuel $99,999
Annuel par m² $9.99
Autres revenus
Annuel $99,999
Annuel par m² $9.99
Perte due à la vacance
Annuel $99,999
Annuel par m² $9.99
Revenu brut effectif
Annuel $99,999
Annuel par m² $9.99
Taxes
Annuel -
Annuel par m² -
Frais d’exploitation
Annuel -
Annuel par m² -
Total des frais
Annuel $99,999
Annuel par m² $9.99
Résultat net d’exploitation
Annuel $99,999
Annuel par m² $9.99

Informations sur l’immeuble

Type de vente Investissement
Nb de lots 66
Type de bien Immeuble residentiel
Sous-type de bien Appartement
Style d’appartement Avec jardin
Classe d’immeuble C
Surface du lot 6,27 ha
Surface de l’immeuble 4 856 m²
Occupation moyenne 100%
Nb d’étages 3
Année de construction 1973
Zone de développement économique [USA] Oui
Zonage R-16
Numéro de parcelle 7897-03-8672

Caractéristiques

Caractéristiques du site

  • Aire de jeux

Lot informations sur la combinaison

Description Nb de lots Moy. loyer/mois
2+1 66 - 74
Assez praticable à pied
40/100
Moyennement adapté aux voitures
70/100
Plutôt praticable en vélo
40/100
  • ID de l’annonce: 41790551

  • Date de mise sur le marché: 18/08/2026

  • Dernière mise à jour:

  • Adresse: 7500 Prince Cole Ct, Manassas, VA 20111

Lien copié
Votre compte LoopNet a été créé !

Veuillez partager vos commentaires

Nous vous invitons à nous faire part de vos commentaires sur la façon dont nous pouvons améliorer LoopNet afin de mieux répondre à vos besoins.
X
{{ getErrorText(feedbackForm.starRating, "Ce notation") }}
255 caractères max. ({{ remainingChars() }} caractèrecaractères restantsur)
{{ getErrorText(feedbackForm.msg, "Ce notation") }}
{{ getErrorText(feedbackForm.fname, "Ce prénom") }}
{{ getErrorText(feedbackForm.lname, "Ce nom") }}
{{ getErrorText(feedbackForm.phone, "Ce numéro de téléphone") }}
{{ getErrorText(feedbackForm.phonex, "Cette extension de téléphone") }}
{{ getErrorText(feedbackForm.email, "Cet email") }}