LILY Plan, Villas at Potomac Shores, Dumfries, VA, 22026 | $2,051/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3514 sft

8800 Lynnhurst Dr, Fairfax, VA, 22031

4 Bed
5 Bath
5436 sft

1005 Maiden Grass Dr, La Plata, MD, 20646

3 Bed
4 Bath
2135 sft

6032 Grove Dr, Alexandria, VA, 22307

4 Bed
5 Bath
3924 sft

5959 Lyceum Ln, Manassas, VA, 20112

Nearby investment properties with comparable prices

4 Bed
3 Bath
3556 sft

271 Deacon Rd, Fredericksburg, VA, 22405

4 Bed
3 Bath
1833 sft

15632 Northgate Dr, Dumfries, VA, 22025

5 Bed
4 Bath
2196 sft

8 Candleridge Ct, Stafford, VA, 22554

3 Bed
4 Bath
2284 sft

7948 Bethelen Woods Ln, Springfield, VA, 22153

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 LILY Plan, Villas at Potomac Shores, Dumfries, VA, 22026 offers a 10.76% rental yield on a $685,900 purchase with $6,151/mo rent. Total monthly income registers $6,151/mo, and a $3,357/mo payment leaves $2,051/mo available for distribution. Annual cash flow reaches $24,611/yr on $225,661 to close, and return on cash invested stands at 30.97% in year one. Equity gained on principal adds $4,426/yr while 5% annual appreciation supports $189,502 over five years. Portfolio math shows five-year ROI at 161.81% and total cumulative return in cash at $365,153. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,151/mo property income against a $3,357/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2024

N/A lot

$N/A/sqft

No HOA