2865 Myrtlewood Dr, Dumfries, VA, 22026 | $111/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
1512 sft

6284 Hillary Ct, Alexandria, VA, 22315

5 Bed
3 Bath
2100 sft

225 Oak Grove Ln, Stafford, VA, 22556

3 Bed
4 Bath
3240 sft

2164 Armitage Ct, Woodbridge, VA, 22191

Motivated Seller+ 1 more

3 Bed
4 Bath
2030 sft

7931 Bethelen Woods Ln, Springfield, VA, 22153

Nearby investment properties with comparable prices

5 Bed
5 Bath
3245 sft

9829 Stonehaven Ct, Waldorf, MD, 20601

3 Bed
2 Bath
2412 sft

14 Ryland Rd, Stafford, VA, 22556

$ 594,700

ROI

Cash Flow/m

- Bed
- Bath
- sft

13266 Nixon Ln, Woodbridge, VA, 22193

5 Bed
4 Bath
3903 sft

10764 Pam Dr, Waldorf, MD, 20603

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 2865 Myrtlewood Dr, Dumfries, VA, 22026 earns $111/mo cash flow from $4,289/mo rent with a $3,421/mo payment. Total monthly income totals $4,289/mo, and annual cash flow totals $1,329/yr on $229,971 capital. ROI tracks 20.64% on current figures, and rental yield reads 7.36% at a $699,000 purchase. Equity gained on principal adds $4,511/yr, and 5% annual appreciation supports $193,121 over five years. Five-year ROI reaches 106.43% and total cumulative return in cash sums $244,766. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,289/mo property income instead of your personal income.

Single Family

Built in 2002

10,014 sqft lot

$N/A/sqft

No HOA