17423 & 17419 WILSON Street, Dumfries, VA 22026
MULTI_FAMILY - Rambler - DUMFRIES, VA
Property Features for 17423 & 17419 WILSON Street
General Information
Taxes and HOA fees
Utilities
Building Details
Copyright © 2026 Bright MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
The homes have been extensively updated with 25+ renovations completed in the last 9 months, including renovated bathrooms, updated kitchens, new flooring and carpet, two new HVAC systems, and a roof noted to be in excellent shape. Each unit has its own electrical and gas meter, while water is shared between the two homes.
Set on a 0.62-acre lot in Prince William County, the property is zoned R-10 and described as a legal nonconforming (grandfathered) use allowing two dwellings on a single lot. The Rambler-style construction dates to 1950 and includes a driveway for parking, with forced-air heat and central air conditioning.
Key Highlights
- One parcel with two detached homes and USPS‑recognized addresses 17419 Wilson St and 17423 Wilson St
- 17419 Wilson St: three bedrooms, one full bath, plus an unfinished basement with exterior access
- 17423 Wilson St: two bedrooms and one full bath
Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $40.9k | $22.20 |
| − Vacancy | −$1.2k | −$0.63 |
| EGI | $39.8k | $21.57 |
| − OpEx | −$11.9k | −$6.47 |
| NOI | $27.8k | $15.10 |
Alternative Uses
Property Analytics
Current Use
Lease Details
Location Intelligence
Trade Area within ½ mile
Demographics for 22026, VA
Market
Vacancy Rate% for Multifamily in South region