16048 Fairway Dr, Dumfries, VA, 22025 | $165/mo Cash Flow

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
1512 sft

6284 Hillary Ct, Alexandria, VA, 22315

5 Bed
3 Bath
2100 sft

225 Oak Grove Ln, Stafford, VA, 22556

3 Bed
4 Bath
3240 sft

2164 Armitage Ct, Woodbridge, VA, 22191

Motivated Seller+ 1 more

3 Bed
4 Bath
2030 sft

7931 Bethelen Woods Ln, Springfield, VA, 22153

Nearby investment properties with comparable prices

3 Bed
3 Bath
2202 sft

3989 Katmai St, White Plains, MD, 20695

3 Bed
3 Bath
1793 sft

9697 Zimbro Ave, Manassas, VA, 20110

4 Bed
3 Bath
2150 sft

11039 Timberview Dr, Manassas, VA, 20111

3 Bed
4 Bath
2317 sft

3033 Sassafras Tree Ct, Dumfries, VA, 22026

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

Rental property for sale in Dumfries at 16048 Fairway Dr, Dumfries, VA, 22025 generates $4,289/mo in rent and, after a $3,377/mo payment, leaves $165/mo in cash flow. Total monthly income is $4,289/mo, and annual cash flow is $1,975/yr on $226,977 invested. Return on cash invested sits at 20.93% in year one, and rental yield is 7.46% on a $689,900 entry. Equity gained on principal adds $4,452/yr, while 5% annual appreciation builds toward $190,607 over five years. Five-year ROI reaches 108.01% and total cumulative return in cash sums $245,149. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,289/mo property income rather than buyer’s personal income.

Single Family

Built in 1980

0.33 Acres lot

$N/A/sqft

No HOA