Sapphire with Den Plan, Potomac Shores Elevator Condos, Dumfries, VA, 22026 | 4.97% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Sapphire with Den Plan, Potomac Shores Elevator Condos, Dumfries, VA, 22026 | 4.97% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Ruby Plan, Potomac Shores Elevator Condos

2 Bed
2 Bath
1330 sft

Ruby 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

Emerald Plan, Potomac Shores Elevator Condos

2 Bed
2 Bath
1162 sft

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

Nearby investment properties with comparable prices

5 Bed
4 Bath
3100 sft

102 Taylors Hill Way, Fredericksburg, VA, 22405

2 Bed
3 Bath
1573 sft

1712 Patriotic St, Dumfries, VA, 22026

4 Bed
4 Bath
3476 sft

43 Taylors Hill Way, Fredericksburg, VA, 22405

4 Bed
3 Bath
2100 sft

4 Willow Glen Ct, Stafford, VA, 22554

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

Rental property for sale in Dumfries at Sapphire with Den Plan, Potomac Shores Elevator Condos, Dumfries, VA, 22026 generates $2,279/mo in rent, after a $2,692/mo payment. Total monthly income is $2,279/mo. Return on cash invested sits at 13.37% in year one, and rental yield is 4.97% on a $549,990 entry. Equity gained on principal adds $3,549/yr, while 5% annual appreciation builds toward $151,952 over five years. Five-year ROI reaches 67.48% and total cumulative return in cash sums $122,107. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,279/mo property income rather than buyer’s personal income.

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. Discover the abundant space and style of The Sapphire. The incredibly designed condo floor plan includes a gorgeous kitchen with a gourmet island overlooking the great room and dining area. A quiet study doubles as a convenient home office. Guests will enjoy the privacy of their own large bedroom and a nearby full bath and laundry. Your luxurious owner's suite is a dream, featuring two expansive walk-in closets and a spa-like double vanity bath. For outdoor living, a welcoming balcony lets you enjoy the fresh air right at home. Just one look and you'll see that The Sapphire is right for you.