CHRISTOPHER Plan, Villas at Potomac Shores,Dumfries,VA,22026

Investment Highlights

Investment property for sale in Dumfries at CHRISTOPHER Plan, Villas at Potomac Shores, Dumfries, VA, 22026 listed at $637,900 pairs $5,848/mo rent with a $3,122/mo payment to leave $2,035/mo cash flow. Total monthly income runs $5,848/mo, and annual cash flow reaches $24,419/yr on $209,869 cash to close. Return on cash invested measures 31.7% in year one, and rental yield registers 11% at a $637,900 basis. Equity gained on principal adds $4,116/yr, and annual property appreciation at 5% supports $176,240 by year five. Five-year ROI tracks 165.74% and total cumulative return in cash totals $347,827. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,848/mo property income relative to a $3,122/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).