18082 Marsh Pine Rd, Dumfries, VA, 22026 | $387/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

18082 Marsh Pine Rd, Dumfries, VA, 22026 | $387/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
5372 sft

12133 Sawhill Blvd, Spotsylvania, VA, 22553

5 Bed
5 Bath
4310 sft

5 Small Bear Ct, Stafford, VA, 22556

5 Bed
6 Bath
5316 sft

32 Pinewood Rd, Fredericksburg, VA, 22405

6 Bed
6 Bath
6520 sft

6902 Tower Of London Dr, Fredericksburg, VA, 22407

Nearby investment properties with comparable prices

4 Bed
3 Bath
2797 sft

11508 Kincaid Ct, Fredericksburg, VA, 22407

7 Bed
5 Bath
4919 sft

18 Elm St, Stafford, VA, 22554

4 Bed
5 Bath
5761 sft

129 Sentinel Ridge Ln, Stafford, VA, 22554

4 Bed
4 Bath
2920 sft

613 Kenmore Ave, Fredericksburg, VA, 22401

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 18082 Marsh Pine Rd, Dumfries, VA, 22026 listed at $925,000 pairs $5,916/mo rent with a $4,527/mo payment to leave $387/mo cash flow. Total monthly income runs $5,916/mo, and annual cash flow reaches $4,643/yr on $304,325 cash to close. Return on cash invested measures 21.59% in year one, and rental yield registers 7.67% at a $925,000 basis. Equity gained on principal adds $5,969/yr, and annual property appreciation at 5% supports $255,560 by year five. Five-year ROI tracks 111.51% and total cumulative return in cash totals $339,361. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,916/mo property income relative to a $4,527/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2023

6,969 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome Home to Front Porch Living in Potomac Shores. This nearly new, two-year-old single-family home combines timeless front-porch charm with the modern design and versatility that today's buyers want. Offering five bedrooms and four and half baths, this home is ideal for move-up buyers or multi-generational living. The main level features a private study/flex room, a convenient guest room with a full bath, and a spacious open family room. The gourmet kitchen features a walk-in pantry, white cabinetry and countertops, and stainless steel appliances, including a four-burner gas cooktop, double ovens, and a microwave. The breakfast room is light-filled and offers direct access to a large deck that overlooks a usable yard and a tree-lined view, perfect for outdoor entertaining or a quiet evening enjoying the stars above. Upstairs, the luxury owner's suite offers a serene wooded view, dual closets, and a spa-inspired bath. Two additional guest bedrooms share a full bath, while the two pen loft and laundry room complete the upper level. The finished lower level expands your living options with a generous recreation room, a bedroom and bath, walkout access to the patio and rear yard, and plenty of storage. Located in the sought-after Potomac Shores, along the Potomac River, this home offers an incredible opportunity to buy before the new VRE Station approval drives future demand. Life in Potomac Shores offers homeowners a busy social calendar filled with events for all ages, as well as golf, walking trails, pools, playgrounds, community gardens, a multi-purpose court, a gym, and meeting rooms at The Shores Club and Social barns. Two trusted lenders are offering special buyer assistance programs to make your move even easier. Schedule your showing today and experience life in Potomac Shores, where lifestyle and community come together beautifully.