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% |
Rental property for sale in Herndon at 1126 Shannon Pl, Herndon, VA, 20170 priced at $450,400 pairs $2,589/mo rent with after a $2,204/mo payment. Total monthly income equals $2,589/mo. Return on cash invested is 17.01% in year one, and rental yield stands at 6.9% on a $450,400 basis. Equity gained on principal adds $2,906/yr, and 5% annual appreciation accumulates to $124,437 by year five. Five-year ROI measures 87.78% and total cumulative return in cash reaches $131,063. For financing, Ziffy Mortgage’s DSCR program evaluates $2,589/mo property income against a $2,204/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1974
1,498 sqft lot
$N/A/sqft
$91 monthly 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 |
|---|---|---|
| 2025-05-14 | Listing removed | $460,000 |
| 2025-05-04 | Listed for sale | $460,000 |
| 2019-09-13 | Sold | $323,730 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-12 | $5598.67 | 21.96% | $394,690 | 19.38% |
| 2023-10-12 | $4590.66 | 4.28% | $330,620 | 5.78% |
| 2022-10-12 | $4402.28 | N/A | $312,550 | 6.20% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
