Emerald Plan, Potomac Shores Elevator Condos, Dumfries, VA, 22026 | 6.36% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Emerald Plan, Potomac Shores Elevator Condos, Dumfries, VA, 22026 | 6.36% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Sapphire with Den Plan, Potomac Shores Elevator Condos

2 Bed
2 Bath
1554 sft

Sapphire with Den Plan, Potomac Shores Elevator Condos, Dumfries, VA, 22026

2 Bed
3 Bath
1573 sft

1712 Patriotic St, Dumfries, VA, 22026

Sapphire with Den - Waterfront Plan, Potomac Shores Condo Flats

2 Bed
2 Bath
1554 sft

Sapphire with Den - Waterfront Plan, Potomac Shores Condo Flats, Dumfries, VA, 22026

Ruby Plan, Potomac Shores Elevator Condos

2 Bed
2 Bath
1330 sft

Ruby Plan, Potomac Shores Elevator Condos, Dumfries, VA, 22026

Nearby investment properties with comparable prices

Aruba Bay with Finished Basement Plan, Regency North - 55+ Active Adult

3 Bed
3 Bath
2098 sft

Aruba Bay with Finished Basement Plan, Regency North - 55+ Active Adult, Fredericksburg, VA, 22407

5 Bed
2 Bath
2036 sft

808 Kilarney Dr, Fredericksburg, VA, 22407

3 Bed
2 Bath
1613 sft

170 Valerian Loop #207, Stafford, VA, 22554

Investment Property+ 1 more

5 Bed
3 Bath
2288 sft

105 Springwood Dr, Fredericksburg, VA, 22401

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 Emerald Plan, Potomac Shores Elevator Condos, Dumfries, VA, 22026 listed at $429,990 pairs $2,279/mo rent with a $2,105/mo payment. Total monthly income runs $2,279/mo. Return on cash invested measures 17.45% in year one, and rental yield registers 6.36% at a $429,990 basis. Equity gained on principal adds $2,775/yr, and annual property appreciation at 5% supports $118,798 by year five. Five-year ROI tracks 89.41% and total cumulative return in cash totals $127,451. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,279/mo property income relative to a $2,105/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to Potomac Shores Condo Flats! Waterfront, one-level condos in award-winning Potomac Shores - walkable to resort-style amenities, golf club, future VRE & town center. The Emerald is a gorgeous condo with style and space to spare. Just off the foyer, the gourmet kitchen features a large island with plenty of room for preparing home cooked meals. The adjoining great room and dining room combine to make an ideal space for gathering with family and friends. A full bath and laundry room are both located off this main area near a spacious bedroom. Your luxurious owner's suite includes its own dual vanity bath and a huge walk-in closet. Step outside and enjoy the fresh air on your large balcony. The Emerald has everything that makes Mosaic a great place to live.