Belle Plan, Cascade Landing, Dumfries, VA, 22026 | 7.33% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Belle Plan, Cascade Landing, Dumfries, VA, 22026 | 7.33% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
- sft

17954 Alicia Ave, Dumfries, VA, 22026

4 Bed
4 Bath
- sft

4155 Mountjoy Way, Dumfries, VA, 22026

4 Bed
4 Bath
2198 sft

4151 Mountjoy Way, Dumfries, VA, 22026

3 Bed
4 Bath
- sft

17952 Alicia Ave #1, Dumfries, VA, 22026

Nearby investment properties with comparable prices

3 Bed
2 Bath
1498 sft

Avalon Plan, Riverbend Estates, Sumerduck, VA, 22742

4 Bed
4 Bath
2474 sft

52 Tanterra Dr, Stafford, VA, 22556

4 Bed
3 Bath
2150 sft

22 Buck Rd, Stafford, VA, 22556

3 Bed
4 Bath
- sft

17952 Alicia Ave #1, 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

Rental property for sale in Dumfries at Belle Plan, Cascade Landing, Dumfries, VA, 22026 priced at $559,990 pairs $3,419/mo rent with after a $2,741/mo payment. Total monthly income equals $3,419/mo. Return on cash invested is 19.61% in year one, and rental yield stands at 7.33% on a $559,990 basis. Equity gained on principal adds $3,614/yr, and 5% annual appreciation accumulates to $154,715 by year five. Five-year ROI measures 101.29% and total cumulative return in cash reaches $186,614. For financing, Ziffy Mortgage’s DSCR program evaluates $3,419/mo property income against a $2,741/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

$140 monthly HOA

More details about the property

The Belle Plan is a three-story luxury townhome with a third-floor primary suite and a 2-car garage. The first floor includes a flexible recreation room ideal as a bonus space or home office. Enjoy modern finishes, energy efficiency, and a home layout designed for comfort and versatility.