1018 Knight Ln, Herndon, VA, 20170 | $479/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

1018 Knight Ln, Herndon, VA, 20170 | $479/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1364 sft

8956 Milroy Ct, Manassas, VA, 20110

2 Bed
2 Bath
1421 sft

7065 Heritage Hunt Dr APT 203, Gainesville, VA, 20155

3 Bed
2 Bath
1749 sft

8860 Benchmark Ln, Bristow, VA, 20136

2 Bed
3 Bath
1561 sft

13124 Kidwell Field Rd, Herndon, VA, 20171

Nearby investment properties with comparable prices

2 Bed
2 Bath
1124 sft

25280 Lake Shore Sq UNIT 103, Chantilly, VA, 20152

2 Bed
2 Bath
1148 sft

3160 John Glenn St UNIT 405, Herndon, VA, 20171

2 Bed
2 Bath
1499 sft

15201 Royal Crest Dr APT 303, Haymarket, VA, 20169

2 Bed
2 Bath
1354 sft

12513 Heykens Ln, Bristow, VA, 20136

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 Herndon at 1018 Knight Ln, Herndon, VA, 20170 uses $142,545 cash to close to unlock $5,750/yr annual cash flow and $479/mo monthly cash flow. Total monthly income runs $3,050/mo, and a $2,105/mo payment keeps the spread at $479/mo. Purchase price stands at $430,000, and rental yield measures 8.51% with $3,050/mo rent. Return on cash invested shows 23.94% in year one, and 5% annual appreciation builds toward $118,801 over five years. Five-year ROI reaches 124.22% and total cumulative return in cash records $177,075. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,050/mo property income covering a $2,105/mo payment rather than investor’s personal income.

Townhouse

Built in 1972

2,300 sqft lot

$N/A/sqft

No HOA

More details about the property

Estates Sale Welcome to Cavailer Park! This 3-bedroom, 2.5-bath townhome with 1,280 sq. ft. of living space is part of an Estate Sale and offers endless potential for its next owner. The former owner was the original owner, and the home has been lovingly maintained over the years. Step into the inviting foyer that leads to a bright and spacious living room with a cozy fireplace. The dining area opens to a well-appointed kitchen featuring stainless steel appliances, rich wood cabinetry, and granite countertops. From the kitchen, step out onto the private deckperfect for morning coffee or relaxing evenings. Upstairs, youll find the owners suite with a private bath, two additional bedrooms, and a full hall bath. This home presents a prime opportunity for buyers looking to add personal touches, build equity, or invest in a growing community. Enjoy the neighborhood amenities including a community pool and playground. There are two assigned parking space plus one visitor passes. Conveniently located near Dulles Airport, the Herndon Golf Course, and the Herndon Community Center, with easy access to shops, restaurants, entertainment, and major routes connecting to Maryland and Virginia. Whether youre a first-time buyer with vision or an investor seeking a solid opportunity, this property offers incredible potential and unbeatable convenience.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20170, Herndon, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,818 (100%)
Owner Occupied HU	9,048 (65.5%)
Renter Occupied HU	4,292 (31.1%)
Vacant Housing Units	478 ( 3.5%)
Median Home Value	$710,258
Average Home Value	$778,247