16716 Mill Station Way, Dumfries, VA, 22025 | $904/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
3 Bath
3872 sft

9307 Coronado Ter, Fairfax, VA, 22031

4 Bed
4 Bath
3404 sft

8505 Century Oak Ct, Fairfax Station, VA, 22039

4 Bed
4 Bath
4450 sft

4914 Edge Rock Dr, Chantilly, VA, 20151

Investment Property+ 2 more

6 Bed
5 Bath
3004 sft

3318 Memorial St, Alexandria, VA, 22306

Nearby investment properties with comparable prices

3 Bed
3 Bath
2770 sft

4204 Trumbo Ct, Fairfax, VA, 22033

4 Bed
4 Bath
2832 sft

3715 Aquia Dr, Stafford, VA, 22554

5 Bed
5 Bath
4827 sft

9 Vineyard Ct, Stafford, VA, 22554

4 Bed
4 Bath
4295 sft

6024 Harnsberger Barn Ct, Manassas, VA, 20112

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 16716 Mill Station Way, Dumfries, VA, 22025 generates $6,344/mo in rent and, after a $4,454/mo payment, leaves $904/mo in cash flow. Total monthly income is $6,344/mo, and annual cash flow is $10,850/yr on $299,390 invested. Return on cash invested sits at 23.68% in year one, and rental yield is 8.37% on a $910,000 entry. Equity gained on principal adds $5,872/yr, while 5% annual appreciation builds toward $251,416 over five years. Five-year ROI reaches 122.78% and total cumulative return in cash sums $367,603. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,344/mo property income rather than buyer’s personal income.

Single Family

Built in 2022

8,224 sqft lot

$N/A/sqft

No HOA