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

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2006 sft

2235 Diloreta Dr, Woodbridge, VA, 22191

3 Bed
4 Bath
1532 sft

15381 Bronco Way, Woodbridge, VA, 22193

3 Bed
2 Bath
1170 sft

9421 King George Dr, Manassas, VA, 20109

Matisse Plan, Potomac Shores Townhome-Style Condos

3 Bed
3 Bath
1608 sft

Matisse Plan, Potomac Shores Townhome-Style Condos, Dumfries, VA, 22026

Nearby investment properties with comparable prices

4 Bed
2 Bath
1836 sft

12908 Ketterman Dr, Woodbridge, VA, 22193

3 Bed
3 Bath
2285 sft

97 Winding Creek Rd, Stafford, VA, 22554

2 Bed
3 Bath
1648 sft

9856 Maitland Loop, Bristow, VA, 20136

2 Bed
2 Bath
2072 sft

1621 Ladue Ct APT 404, Woodbridge, VA, 22191

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