15632 Northgate Dr,Dumfries,VA,22025

Investment Highlights

Investment property for sale in Dumfries at 15632 Northgate Dr, Dumfries, VA, 22025 listed at $584,500 pairs $3,731/mo rent with a $2,861/mo payment to leave $237/mo cash flow. Total monthly income runs $3,731/mo, and annual cash flow reaches $2,841/yr on $192,301 cash to close. Return on cash invested measures 21.54% in year one, and rental yield registers 7.66% at a $584,500 basis. Equity gained on principal adds $3,772/yr, and annual property appreciation at 5% supports $161,487 by year five. Five-year ROI tracks 111.27% and total cumulative return in cash totals $213,965. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,731/mo property income relative to a $2,861/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).