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

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

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

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
6470 sft

4780 Camp Geary Ln, Stafford, VA, 22554

5 Bed
7 Bath
7956 sft

2 Snapdragon Dr, Stafford, VA, 22556

5 Bed
5 Bath
5216 sft

123 Arden Ln, Stafford, VA, 22556

7 Bed
6 Bath
4246 sft

1843 Magnolia Fruit Dr, Dumfries, VA, 22026

Nearby investment properties with comparable prices

4 Bed
3 Bath
2691 sft

BELLEVILLE Plan, Reserve at Clearview, Fredericksburg, VA, 22405

4 Bed
3 Bath
2691 sft

BELLEVILLE Plan, Reserve at Clearview, Fredericksburg, VA, 22405

5 Bed
3 Bath
2774 sft

10 River Farm Dr, Fredericksburg, VA, 22405

3 Bed
2 Bath
1966 sft

298 Bethel Church Rd, Fredericksburg, VA, 22405

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

More details about the property

Highlighted by a beautiful open floor plan and second-level owner's suite with an optional sleeping porch, this gorgeous Lily plan is perfect for all residents! With can't-miss features such as a study with french doors, lower-level recreation room, and outdoor living space with an optional fireplace, you will surely love your new home.