1707 Cottonwood Grove Rd, Dumfries, VA, 22026 | $50/mo Cash Flow

For Sale

Listed for sale 3 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2099 sft

9920 Whitemoss Dr, Manassas, VA, 20109

3 Bed
3 Bath
3069 sft

7 Covington Dr, Fredericksburg, VA, 22406

4 Bed
3 Bath
2424 sft

6165 Hawthorne Rd, La Plata, MD, 20646

- Bed
2 Bath
1287 sft

13202 Cleveland Ln, Fort Washington, MD, 20744

Nearby investment properties with comparable prices

2 Bed
2 Bath
1139 sft

10755 Fairgrounds Dr UNIT 101, Fairfax, VA, 22030

2 Bed
1 Bath
920 sft

1588 Mountain View Rd, Stafford, VA, 22554

4 Bed
4 Bath
4000 sft

1038 Aquia Dr, Stafford, VA, 22554

3 Bed
2 Bath
1934 sft

17988 Alicia Ave, Dumfries, VA, 22026

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 1707 Cottonwood Grove Rd, Dumfries, VA, 22026 earns $50/mo cash flow from $4,085/mo rent with a $3,304/mo payment. Total monthly income totals $4,085/mo, and annual cash flow totals $597/yr on $222,075 capital. ROI tracks 20.33% on current figures, and rental yield reads 7.26% at a $675,000 purchase. Equity gained on principal adds $4,356/yr, and 5% annual appreciation supports $186,490 over five years. Five-year ROI reaches 104.78% and total cumulative return in cash sums $232,695. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,085/mo property income instead of your personal income.

Townhouse

Built in 2018

1,738 sqft lot

$N/A/sqft

No HOA