








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Dumfries at 18004 Crystal Downs Ter, Dumfries, VA, 22026 generates $4,760/mo in rent and, after a $3,548/mo payment, leaves $427/mo in cash flow. Total monthly income is $4,760/mo, and annual cash flow is $5,119/yr on $238,522 invested. Return on cash invested sits at 22.21% in year one, and rental yield is 7.88% on a $724,990 entry. Equity gained on principal adds $4,678/yr, while 5% annual appreciation builds toward $200,301 over five years. Five-year ROI reaches 114.85% and total cumulative return in cash sums $273,938. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,760/mo property income rather than buyer’s personal income.
Single Family
Built in 2009
0.26 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Andrea Lovelace • Realty One Group Key Properties
Mls Name: Bright MLS
Mls ID: #VAPW2100372