1697 Beech Leaf St, Dumfries, VA, 22026 | $469/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1816 sft

11174 Sewickley St, Waldorf, MD, 20601

4 Bed
3 Bath
2240 sft

1137 Columbus Dr, Stafford, VA, 22554

4 Bed
4 Bath
2308 sft

11488 Leland Pl, Waldorf, MD, 20601

4 Bed
3 Bath
2560 sft

116 Pilgrim Cv, Stafford, VA, 22554

Nearby investment properties with comparable prices

3 Bed
3 Bath
2345 sft

1213B Freeman Pl, Manassas Park, VA, 20111

- Bed
2 Bath
2054 sft

11250 Yellowstone Ct, White Plains, MD, 20695

3 Bed
4 Bath
1862 sft

17269 Wexford Loop, Dumfries, VA, 22026

3 Bed
3 Bath
1280 sft

6918 Randolph Macon Dr, Alexandria, VA, 22307

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 1697 Beech Leaf St, Dumfries, VA, 22026 generates $4,116/mo in rent and, after a $2,986/mo payment, leaves $469/mo in cash flow. Total monthly income is $4,116/mo, and annual cash flow is $5,630/yr on $200,690 invested. Return on cash invested sits at 22.87% in year one, and rental yield is 8.1% on a $609,999 entry. Equity gained on principal adds $3,936/yr, while 5% annual appreciation builds toward $168,531 over five years. Five-year ROI reaches 118.4% and total cumulative return in cash sums $237,607. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,116/mo property income rather than buyer’s personal income.

Townhouse

Built in 2022

2,151 sqft lot

$N/A/sqft

No HOA