17706 Williams Way, Dumfries, VA, 22026 | $1,360/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
4 Bath
1958 sft

10376 Halmstad Dr, Waldorf, MD, 20603

3 Bed
2 Bath
1613 sft

29 Hyssop Way #103, Stafford, VA, 22554

3 Bed
3 Bath
2160 sft

10615 Great Basin Pl, White Plains, MD, 20695

3 Bed
4 Bath
2072 sft

10737 Millport St, White Plains, MD, 20695

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 17706 Williams Way, Dumfries, VA, 22026 generates $4,380/mo in rent and, after a $2,473/mo payment, leaves $1,360/mo in cash flow. Total monthly income is $4,380/mo, and annual cash flow is $16,317/yr on $166,203 invested. Return on cash invested sits at 29.88% in year one, and rental yield is 10.4% on a $505,175 entry. Equity gained on principal adds $3,260/yr, while 5% annual appreciation builds toward $139,571 over five years. Five-year ROI reaches 155.98% and total cumulative return in cash sums $259,249. 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