16600 Downy Flake Mews, Dumfries, VA, 22025 | $554/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2345 sft

8680 Lovelace St, Manassas, VA, 20109

3 Bed
3 Bath
2345 sft

8676 Lovelace St, Manassas, VA, 20109

3 Bed
3 Bath
2419 sft

8672 Lovelace St, Manassas, VA, 20109

3 Bed
3 Bath
2419 sft

8668 Lovelace St, Manassas, VA, 20109

Nearby investment properties with comparable prices

3 Bed
3 Bath
1526 sft

12149 Salemtown Dr, Woodbridge, VA, 22192

3 Bed
2 Bath
1277 sft

12105 Green Leaf Ct SUITE 73, Fairfax, VA, 22033

2 Bed
2 Bath
1611 sft

34 Camden Cir, La Plata, MD, 20646

2 Bed
2 Bath
1548 sft

6301 Edsall Rd UNIT 224, Alexandria, VA, 22312

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 16600 Downy Flake Mews, Dumfries, VA, 22025 uses $167,790 cash to close to unlock $6,642/yr annual cash flow and $554/mo monthly cash flow. Total monthly income runs $3,602/mo, and a $2,496/mo payment keeps the spread at $554/mo. Purchase price stands at $510,000, and rental yield measures 8.48% with $3,602/mo rent. Return on cash invested shows 24.02% in year one, and 5% annual appreciation builds toward $140,904 over five years. Five-year ROI reaches 124.58% and total cumulative return in cash records $209,031. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,602/mo property income covering a $2,496/mo payment rather than investor’s personal income.

Single Family

Built in 2010

0.28 Acres lot

$N/A/sqft

No HOA