17003 Hoskins Way #80, Dumfries, VA, 22026 | $1,244/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2500 sft

9539 Center St, Manassas, VA, 20110

3 Bed
2 Bath
1768 sft

18322 Sharon Rd, Triangle, VA, 22172

4 Bed
4 Bath
1408 sft

9058 Old Hickory Ct, Manassas, VA, 20110

3 Bed
3 Bath
1816 sft

9229 Jessica Dr, Manassas Park, VA, 20111

Nearby investment properties with comparable prices

3 Bed
4 Bath
1620 sft

15099 Cardin Pl, Woodbridge, VA, 22193

2 Bed
2 Bath
1309 sft

307 Yoakum Pkwy APT 1808, Alexandria, VA, 22304

$ 369,900

ROI

Cash Flow/m

3 Bed
4 Bath
1848 sft

201 Mayfair Pl #179, Stafford, VA, 22556

2 Bed
2 Bath
1064 sft

307 Yoakum Pkwy APT 406, Alexandria, VA, 22304

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 17003 Hoskins Way #80, Dumfries, VA, 22026 uses $144,169 cash to close to unlock $14,926/yr annual cash flow and $1,244/mo monthly cash flow. Total monthly income runs $3,844/mo, and a $2,129/mo payment keeps the spread at $1,244/mo. Purchase price stands at $434,900, and rental yield measures 10.61% with $3,844/mo rent. Return on cash invested shows 30.26% in year one, and 5% annual appreciation builds toward $120,155 over five years. Five-year ROI reaches 158.08% and total cumulative return in cash records $227,909. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,844/mo property income covering a $2,129/mo payment rather than investor’s personal income.

Townhouse

Built in 2015

N/A lot

$N/A/sqft

No HOA