18060 Red Cedar Rd, Dumfries, VA, 22026 | $177/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

18060 Red Cedar Rd, Dumfries, VA, 22026 | $177/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2120 sft

13 Joplin Ct, Stafford, VA, 22554

4 Bed
3 Bath
2880 sft

2001 Midshipman Dr, Stafford, VA, 22554

4 Bed
4 Bath
2563 sft

12203 Abner Ct, Fredericksburg, VA, 22407

4 Bed
4 Bath
2696 sft

14 Falling Water Ct, Fredericksburg, VA, 22405

Nearby investment properties with comparable prices

4 Bed
3 Bath
2412 sft

21 Kennesaw Dr, Stafford, VA, 22554

4 Bed
3 Bath
2336 sft

123 Cobblers Ct, Stafford, VA, 22554

6 Bed
4 Bath
2324 sft

20 Bridgeport Cir, Stafford, VA, 22554

4 Bed
3 Bath
3172 sft

29 Glen Oak Rd, Fredericksburg, VA, 22405

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 18060 Red Cedar Rd, Dumfries, VA, 22026 earns $177/mo cash flow from $3,553/mo rent with a $2,764/mo payment. Total monthly income totals $3,553/mo, and annual cash flow totals $2,127/yr on $185,786 capital. ROI tracks 21.21% on current figures, and rental yield reads 7.55% at a $564,700 purchase. Equity gained on principal adds $3,644/yr, and 5% annual appreciation supports $156,016 over five years. Five-year ROI reaches 109.49% and total cumulative return in cash sums $203,417. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,553/mo property income instead of your personal income.

Townhouse

Built in 2019

2,683 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to 18060 Red Cedar Rda beautifully maintained end-unit townhome in the sought-after community of Potomac Shores. Step inside to an inviting open floor plan highlighted by hardwood floors throughout. The gourmet kitchen features stainless steel appliances, an oversized island, and direct access to a deck with a retractable awning for year-round enjoyment. Completing this level is a powder room at the front entrance, thoughtfully placed for everyday ease. Upstairs, the primary bedroom impresses with a tray ceiling, custom-designed closet, and a modern bath with dual sinks and a walk-in shower. This level also offers two additional bedrooms, a full hallway bath, and the added benefit of an upstairs washer and dryer. The lower level provides a versatile flex space that can be tailored to your lifestylewhether its a cozy family lounge, playroom, or home office. This level also includes a custom-built pantry and direct access to the two-car garage. Additional highlights include thermal window tinting, a three-zoned sprinkler system, and peace of mind with a 13-month home warranty provided to the new owners. Life at Potomac Shores means enjoying resort-style amenities, including the Jack Nicklaus Signature Golf Course, Tidewater Grill, community pools, fitness barn, community garden, scenic walking trails, playgrounds, and the Social Barn for neighborhood events. High-speed internet and trash service are included in the HOA, and the upcoming VRE station will make commuting even more convenient. All this, just minutes from I-95 and the Potomac River.