








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Dumfries at 2190 Hemlock Bay Rd, Dumfries, VA, 22026 generates $4,204/mo in rent and, after a $2,937/mo payment, leaves $617/mo in cash flow. Total monthly income is $4,204/mo, and annual cash flow is $7,404/yr on $197,400 invested. Return on cash invested sits at 23.81% in year one, and rental yield is 8.41% on a $600,000 entry. Equity gained on principal adds $3,872/yr, while 5% annual appreciation builds toward $165,769 over five years. Five-year ROI reaches 123.44% and total cumulative return in cash sums $243,672. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,204/mo property income rather than buyer’s personal income.
Townhouse
Built in 2020
1,668 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Heather Ferris • Coldwell Banker Elite
Mls Name: Bright MLS
Mls ID: #VAPW2105562