3681 Dahlgren Pl, Dumfries, VA, 22026 | $85/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
631 sft

7423 Little River Tpke APT 204, Annandale, VA, 22003

Investment Property+ 2 more

3 Bed
4 Bath
2312 sft

9964 Morristown Pl, Waldorf, MD, 20603

1 Bed
1 Bath
656 sft

7753 Donnybrook Ct APT 103, Annandale, VA, 22003

5 Bed
6 Bath
3597 sft

17991 Old Triangle Rd, Triangle, VA, 22172

Nearby investment properties with comparable prices

3 Bed
2 Bath
1220 sft

3 Meadowside Ct, Indian Head, MD, 20640

4 Bed
2 Bath
1800 sft

8526 Bush St, King George, VA, 22485

3 Bed
2 Bath
1138 sft

7753 Patriot Dr APT 5, Annandale, VA, 22003

2 Bed
2 Bath
1116 sft

4331 Pembrook Village Dr, Alexandria, VA, 22309

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 3681 Dahlgren Pl, Dumfries, VA, 22026 offers a 7.44% rental yield on a $379,900 purchase with $2,356/mo rent. Total monthly income registers $2,356/mo, and a $1,859/mo payment leaves $85/mo available for distribution. Annual cash flow reaches $1,025/yr on $125,937 to close, and return on cash invested stands at 20.72% in year one. Equity gained on principal adds $2,451/yr while 5% annual appreciation supports $104,959 over five years. Portfolio math shows five-year ROI at 106.94% and total cumulative return in cash at $134,681. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,356/mo property income against a $1,859/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1989

1,398 sqft lot

$N/A/sqft

No HOA