17016 Beveridge Dr, Dumfries, VA, 22026 | $754/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1414 sft

11301 Kessler Pl, Manassas, VA, 20109

3 Bed
4 Bath
2070 sft

2728 Brier Pond Cir, Woodbridge, VA, 22191

2 Bed
2 Bath
1134 sft

6611 Netties Ln UNIT 24L, Alexandria, VA, 22315

3 Bed
4 Bath
2076 sft

7608 Bland Dr, Manassas, VA, 20109

Nearby investment properties with comparable prices

3 Bed
2 Bath
1240 sft

8596 Adamson St, Manassas, VA, 20110

3 Bed
1 Bath
1800 sft

407 Harford St, La Plata, MD, 20646

3 Bed
2 Bath
1612 sft

2065 Red Spruce Ct, Bryans Road, MD, 20616

3 Bed
1 Bath
1008 sft

1 David Ct, Stafford, VA, 22554

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 17016 Beveridge Dr, Dumfries, VA, 22026 generates $3,534/mo in rent and, after a $2,276/mo payment, leaves $754/mo in cash flow. Total monthly income is $3,534/mo, and annual cash flow is $9,051/yr on $154,148 invested. Return on cash invested sits at 25.78% in year one, and rental yield is 9.12% on a $465,000 entry. Equity gained on principal adds $3,001/yr, while 5% annual appreciation builds toward $128,471 over five years. Five-year ROI reaches 134.07% and total cumulative return in cash sums $206,663. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,534/mo property income rather than buyer’s personal income.

Townhouse

Built in 2015

N/A lot

$N/A/sqft

No HOA