4193 Waterway Dr, Dumfries, VA, 22025 | $16/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1666 sft

13801 Gullane Dr, Woodbridge, VA, 22191

3 Bed
2 Bath
1692 sft

10291 Abbott Rd, Manassas, VA, 20110

4 Bed
4 Bath
2835 sft

5346 Satterfield Dr, Woodbridge, VA, 22193

3 Bed
2 Bath
1624 sft

6140 Mason Springs Rd, Indian Head, MD, 20640

Nearby investment properties with comparable prices

3 Bed
3 Bath
2336 sft

9714 Gaelic Pl, Waldorf, MD, 20601

2 Bed
2 Bath
1342 sft

14349 Glen Manor Dr, Chantilly, VA, 20151

3 Bed
3 Bath
1586 sft

10012 Copeland Dr, Manassas, VA, 20109

3 Bed
3 Bath
1916 sft

Mozart Plan, Lomond Village Townhomes, Manassas, VA, 20109

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 4193 Waterway Dr, Dumfries, VA, 22025 earns $16/mo cash flow from $3,991/mo rent with a $3,255/mo payment. Total monthly income totals $3,991/mo, and annual cash flow totals $187/yr on $218,785 capital. ROI tracks 20.15% on current figures, and rental yield reads 7.2% at a $665,000 purchase. Equity gained on principal adds $4,291/yr, and 5% annual appreciation supports $183,727 over five years. Five-year ROI reaches 103.8% and total cumulative return in cash sums $227,107. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,991/mo property income instead of your personal income.

Single Family

Built in 1974

9,448 sqft lot

$N/A/sqft

No HOA