17702 Williams Way, Dumfries, VA, 22026 | $554/mo Cash Flow

For Sale

Listed for sale 6 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2842 sft

9523 School St, Manassas, VA, 20110

3 Bed
2 Bath
1621 sft

205 Yoakum Pkwy UNIT 1826, Alexandria, VA, 22304

2 Bed
3 Bath
1206 sft

5123 Donovan Dr, Alexandria, VA, 22304

4 Bed
2 Bath
1559 sft

4702 Eaton Pl, Alexandria, VA, 22310

Nearby investment properties with comparable prices

3 Bed
3 Bath
2429 sft

11272 Dorothy Vaughan Rd, Manassas, VA, 20109

3 Bed
3 Bath
1220 sft

6363 Generals Ct, Centreville, VA, 20121

4 Bed
4 Bath
3402 sft

13290 Ormond Way, King George, VA, 22485

4 Bed
4 Bath
1188 sft

4943 Tibbitt Ln, Burke, VA, 22015

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 17702 Williams Way, Dumfries, VA, 22026 generates $4,380/mo in rent and, after a $3,133/mo payment, leaves $554/mo in cash flow. Total monthly income is $4,380/mo, and annual cash flow is $6,643/yr on $210,579 invested. Return on cash invested sits at 23.21% in year one, and rental yield is 8.21% on a $640,058 entry. Equity gained on principal adds $4,130/yr, while 5% annual appreciation builds toward $176,836 over five years. Five-year ROI reaches 120.26% and total cumulative return in cash sums $253,236. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,380/mo property income rather than buyer’s personal income.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA