4762 Benecia Ln, Dumfries, VA, 22025 | $479/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1640 sft

200 Via De Rosa Dr, Stafford, VA, 22556

3 Bed
1 Bath
941 sft

151 Martin Dr, Manassas Park, VA, 20111

2 Bed
2 Bath
930 sft

8770 Kanawha Ct, Lorton, VA, 22079

2 Bed
2 Bath
1244 sft

7532 Coxton Ct #126, Alexandria, VA, 22306

Nearby investment properties with comparable prices

2 Bed
2 Bath
1064 sft

203 Yoakum Pkwy APT 1220, Alexandria, VA, 22304

1 Bed
1 Bath
704 sft

2665 Prosperity Ave APT 349, Fairfax, VA, 22031

3 Bed
1 Bath
1062 sft

15505 Maple Dr, Accokeek, MD, 20607

3 Bed
3 Bath
1868 sft

4004 Windsor Heights Pl, White Plains, MD, 20695

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

Rental property for sale in Dumfries at 4762 Benecia Ln, Dumfries, VA, 22025 generates $3,139/mo in rent and, after a $2,178/mo payment, leaves $479/mo in cash flow. Total monthly income is $3,139/mo, and annual cash flow is $5,747/yr on $147,518 invested. Return on cash invested sits at 23.8% in year one, and rental yield is 8.46% on a $445,000 entry. Equity gained on principal adds $2,872/yr, while 5% annual appreciation builds toward $122,945 over five years. Five-year ROI reaches 123.45% and total cumulative return in cash sums $182,108. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,139/mo property income rather than buyer’s personal income.

Townhouse

Built in 1998

1,515 sqft lot

$N/A/sqft

No HOA