3004 Vidalia Ct, Dumfries, VA, 22026 | $316/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
1442 sft

9219 McCarty Rd, Lorton, VA, 22079

3 Bed
2 Bath
1280 sft

6520 China Grove Ct, Alexandria, VA, 22310

4 Bed
4 Bath
2173 sft

2206 Greywing St #125A, Woodbridge, VA, 22191

5 Bed
3 Bath
1674 sft

12816 Greenhall Dr, Woodbridge, VA, 22192

Nearby investment properties with comparable prices

2 Bed
2 Bath
1305 sft

5902 Mount Eagle Dr APT 1615, Alexandria, VA, 22303

3 Bed
4 Bath
2354 sft

9620 Killenney Pl, Waldorf, MD, 20601

3 Bed
4 Bath
1688 sft

10186 Sassafras Woods Ct, Burke, VA, 22015

4 Bed
4 Bath
2078 sft

18020 Red Cedar Rd, Dumfries, VA, 22026

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 3004 Vidalia Ct, Dumfries, VA, 22026 uses $220,430 cash to close to unlock $3,794/yr annual cash flow and $316/mo monthly cash flow. Total monthly income runs $4,321/mo, and a $3,279/mo payment keeps the spread at $316/mo. Purchase price stands at $670,000, and rental yield measures 7.74% with $4,321/mo rent. Return on cash invested shows 21.78% in year one, and 5% annual appreciation builds toward $185,109 over five years. Five-year ROI reaches 112.58% and total cumulative return in cash records $248,165. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,321/mo property income covering a $3,279/mo payment rather than investor’s personal income.

Single Family

Built in 2004

10,158 sqft lot

$N/A/sqft

No HOA