2117 Fort Donelson Ct, Dumfries, VA, 22026 | $807/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

2117 Fort Donelson Ct, Dumfries, VA, 22026 | $807/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1508 sft

1112 Potomac Dr, Stafford, VA, 22554

4 Bed
2 Bath
2140 sft

1302 Hudgins Farm Cir, Fredericksburg, VA, 22408

3 Bed
3 Bath
2300 sft

115 Ambrose Ln, Fredericksburg, VA, 22406

Investment Property+ 1 more

5 Bed
3 Bath
2880 sft

1 Carroll Dr, Stafford, VA, 22554

Nearby investment properties with comparable prices

$ 369,900

ROI

Cash Flow/m

3 Bed
4 Bath
1848 sft

201 Mayfair Pl #179, Stafford, VA, 22556

3 Bed
2 Bath
988 sft

9298 Fletchers Chapel Rd, King George, VA, 22485

3 Bed
2 Bath
1752 sft

11604 Hampstead Dr, Fredericksburg, VA, 22407

3 Bed
1 Bath
1061 sft

138 Ridgeway St, 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 2117 Fort Donelson Ct, Dumfries, VA, 22026 offers a 9.79% rental yield on a $369,900 purchase with $3,018/mo rent. Total monthly income registers $3,018/mo, and a $1,810/mo payment leaves $807/mo available for distribution. Annual cash flow reaches $9,687/yr on $122,622 to close, and return on cash invested stands at 27.81% in year one. Equity gained on principal adds $2,387/yr while 5% annual appreciation supports $102,197 over five years. Portfolio math shows five-year ROI at 144.95% and total cumulative return in cash at $177,742. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,018/mo property income against a $1,810/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1991

1,398 sqft lot

$N/A/sqft

No HOA

More details about the property

This home offers 4 bedrooms and 3.5 bathrooms, providing plenty of space for comfortable living. Features may include a newer HVAC system, windows, and roof. Property is being sold strictly in AS-IS condition, giving buyers the opportunity to update and add their own personal touch. Home may qualify for conventional financing.