Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Herndon at 1019 Lexus Way, Herndon, VA, 20170 earns $678/mo cash flow from $3,816/mo rent with a $2,569/mo payment. Total monthly income totals $3,816/mo, and annual cash flow totals $8,140/yr on $172,692 capital. ROI tracks 24.77% on current figures, and rental yield reads 8.72% at a $524,900 purchase. Equity gained on principal adds $3,387/yr, and 5% annual appreciation supports $145,020 over five years. Five-year ROI reaches 128.64% and total cumulative return in cash sums $222,145. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,816/mo property income instead of your personal income.
Townhouse
Built in 1995
1,500 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20170, Herndon, VA area.
| 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 |
Residential
13,900
Single Family
11,146
Multi-Family
2,754
Businesses
1,291
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Damien Woodson • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAFX2245568
