15461 Port Washington Ct, Dumfries, VA, 22025 | $35/mo Cash Flow

For Sale

Listed for sale 7 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1100 sft

14170 Cuddy Loop APT 304, Woodbridge, VA, 22193

2 Bed
2 Bath
898 sft

8608 Shadwell Dr UNIT 41, Alexandria, VA, 22309

2 Bed
2 Bath
1170 sft

2059 Huntington Ave APT 614, Alexandria, VA, 22303

2 Bed
2 Bath
1094 sft

1037 Gardenview Loop APT 101, Woodbridge, VA, 22191

Nearby investment properties with comparable prices

4 Bed
3 Bath
2726 sft

9431 Silver Oak Rd, La Plata, MD, 20646

- Bed
- Bath
- sft

8983 Hersand Dr SUITE 10, Burke, VA, 22015

3 Bed
4 Bath
1943 sft

6824 Mathews Rd, Bryans Road, MD, 20616

4 Bed
3 Bath
2860 sft

18820 Kerill Rd, Triangle, VA, 22172

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 Dumfries at 15461 Port Washington Ct, Dumfries, VA, 22025 earns $35/mo cash flow from $2,994/mo rent with a $2,423/mo payment. Total monthly income totals $2,994/mo, and annual cash flow totals $417/yr on $164,093 capital. ROI tracks 20.16% on current figures, and rental yield reads 7.26% at a $495,000 purchase. Equity gained on principal adds $3,194/yr, and 5% annual appreciation supports $136,759 over five years. Five-year ROI reaches 103.93% and total cumulative return in cash sums $170,542. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,994/mo property income instead of your personal income.

Townhouse

Built in 1993

1,598 sqft lot

$N/A/sqft

No HOA