18020 Red Cedar Rd, Dumfries, VA, 22026 | $393/mo Cash Flow

For Sale

Listed for sale 1 day ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1405 sft

6101 Edsall Rd APT 602, Alexandria, VA, 22304

3 Bed
4 Bath
1848 sft

206 Landing Dr, Fredericksburg, VA, 22405

5 Bed
3 Bath
2409 sft

2180 Harpoon Dr, Stafford, VA, 22554

2 Bed
3 Bath
1811 sft

13950 Englefield Dr #3202, Woodbridge, VA, 22193

Nearby investment properties with comparable prices

2 Bed
2 Bath
1120 sft

5902 Mount Eagle Dr APT 1501, Alexandria, VA, 22303

2 Bed
2 Bath
1305 sft

5904 Mount Eagle Dr APT 105, Alexandria, VA, 22303

2 Bed
3 Bath
1573 sft

13739 Cobble Loop, Woodbridge, VA, 22193

4 Bed
4 Bath
1953 sft

64 Pine Glade Ct, La Plata, MD, 20646

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 18020 Red Cedar Rd, Dumfries, VA, 22026 generates $3,799/mo in rent and, after a $2,789/mo payment, leaves $393/mo in cash flow. Total monthly income is $3,799/mo, and annual cash flow is $4,711/yr on $187,497 invested. Return on cash invested sits at 22.57% in year one, and rental yield is 8% on a $569,900 entry. Equity gained on principal adds $3,677/yr, while 5% annual appreciation builds toward $157,453 over five years. Five-year ROI reaches 116.82% and total cumulative return in cash sums $219,030. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,799/mo property income rather than buyer’s personal income.

Townhouse

Built in 2018

2,509 sqft lot

$N/A/sqft

No HOA