17379 Harrison Ridge Dr, Dumfries, VA, 22026 | $786/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1623 sft

9632 Lafayette Ave, Manassas, VA, 20109

5 Bed
3 Bath
1958 sft

15028 Illinois Rd, Woodbridge, VA, 22191

3 Bed
4 Bath
1938 sft

5102 Spring Branch Blvd, Dumfries, VA, 22025

2 Bed
3 Bath
1360 sft

5680 White Dove Ln, Clifton, VA, 20124

Nearby investment properties with comparable prices

4 Bed
2 Bath
2104 sft

413 University Dr, Waldorf, MD, 20602

Juliette Plan, Blvd Flats at National Harbor

1 Bed
2 Bath
1067 sft

Juliette Plan, Blvd Flats at National Harbor, National Harbor, MD, 20745

3 Bed
4 Bath
2020 sft

489 Still Feather Ave, La Plata, MD, 20646

3 Bed
4 Bath
1968 sft

6822 Matthews Rd, Bryans Road, MD, 20616

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 17379 Harrison Ridge Dr, Dumfries, VA, 22026 uses $165,717 cash to close to unlock $9,437/yr annual cash flow and $786/mo monthly cash flow. Total monthly income runs $3,775/mo, and a $2,447/mo payment keeps the spread at $786/mo. Purchase price stands at $499,900, and rental yield measures 9.06% with $3,775/mo rent. Return on cash invested shows 25.6% in year one, and 5% annual appreciation builds toward $138,113 over five years. Five-year ROI reaches 133.11% and total cumulative return in cash records $220,584. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,775/mo property income covering a $2,447/mo payment rather than investor’s personal income.

Condo

Built in 2024

N/A lot

$N/A/sqft

No HOA