4934 Marshlake Ln, Dumfries, VA, 22025 | $96/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1308 sft

803 N Howard St APT 252, Alexandria, VA, 22304

2 Bed
1 Bath
785 sft

1413 Belle View Blvd SUITE C1, Alexandria, VA, 22307

3 Bed
3 Bath
2254 sft

8400 Alpaugh St, Manassas, VA, 20112

2 Bed
1 Bath
1242 sft

12737 Fair Briar Ln, Fairfax, VA, 22033

Nearby investment properties with comparable prices

2 Bed
2 Bath
1889 sft

1621 Ladue Ct APT 104, Woodbridge, VA, 22191

2 Bed
1 Bath
937 sft

7256 Glen Hollow Ct UNIT 4, Annandale, VA, 22003

3 Bed
2 Bath
1308 sft

3250 Livingston Rd, Indian Head, MD, 20640

3 Bed
1 Bath
1248 sft

3006 Thomas Rd, Bryans Road, MD, 20616

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 4934 Marshlake Ln, Dumfries, VA, 22025 earns $96/mo cash flow from $2,786/mo rent with a $2,203/mo payment. Total monthly income totals $2,786/mo, and annual cash flow totals $1,146/yr on $149,175 capital. ROI tracks 20.68% on current figures, and rental yield reads 7.43% at a $450,000 purchase. Equity gained on principal adds $2,904/yr, and 5% annual appreciation supports $124,327 over five years. Five-year ROI reaches 106.69% and total cumulative return in cash sums $159,162. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,786/mo property income instead of your personal income.

Townhouse

Built in 2000

1,620 sqft lot

$N/A/sqft

No HOA