Potomac Plan, Cascade Landing, Dumfries, VA, 22026 | $191/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

Potomac Plan, Cascade Landing, Dumfries, VA, 22026 | $191/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
- sft

17952 Alicia Ave, Dumfries, VA, 22026

3 Bed
4 Bath
- sft

17952 Alicia Ave #1, Dumfries, VA, 22026

3 Bed
4 Bath
- sft

17954 Alicia Ave, Dumfries, VA, 22026

4 Bed
4 Bath
2105 sft

17918 Alicia Ave, Dumfries, VA, 22026

Nearby investment properties with comparable prices

3 Bed
4 Bath
- sft

17954 Alicia Ave, Dumfries, VA, 22026

5 Bed
3 Bath
2415 sft

16 Buck Rd, Stafford, VA, 22556

4 Bed
3 Bath
2294 sft

101 Theresa Dr, Stafford, VA, 22554

3 Bed
2 Bath
1728 sft

11862 Bristersburg Rd, Midland, VA, 22728

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 Potomac Plan, Cascade Landing, Dumfries, VA, 22026 uses $177,657 cash to close to unlock $2,292/yr annual cash flow and $191/mo monthly cash flow. Total monthly income runs $3,419/mo, and a $2,643/mo payment keeps the spread at $191/mo. Purchase price stands at $539,990, and rental yield measures 7.6% with $3,419/mo rent. Return on cash invested shows 21.35% in year one, and 5% annual appreciation builds toward $149,189 over five years. Five-year ROI reaches 110.29% and total cumulative return in cash records $195,935. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,419/mo property income covering a $2,643/mo payment rather than investor’s personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Potomac is a three-story luxury townhome that blends functionality and style for modern living. On the entry level, a spacious recreation room offers the perfect space for a home gym, media lounge, or gathering space. The front-load 2-car garage adds convenience and curb appeal. The open-concept kitchen becomes the heart of the home, overlooking both the dining room and great room to create a seamless flow ideal for entertaining and everyday living. Upstairs, the spacious primary suite offers a peaceful retreat with a generous walk-in closet and a luxury bathroom.