1127 Shannon Pl, Herndon, VA, 20170 | $710/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

1127 Shannon Pl, Herndon, VA, 20170 | $710/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1403 sft

23631 Havelock Walk Ter UNIT 313, Ashburn, VA, 20148

3 Bed
4 Bath
1854 sft

7931 Blue Gray Cir, Manassas, VA, 20109

2 Bed
3 Bath
1680 sft

6225 Bella Dr, Centreville, VA, 20121

3 Bed
3 Bath
1530 sft

9977 Mallow Ct, Manassas, VA, 20110

Nearby investment properties with comparable prices

3 Bed
3 Bath
1412 sft

7974 Community Dr, Manassas, VA, 20109

3 Bed
1 Bath
941 sft

310 Manassas Dr, Manassas Park, VA, 20111

3 Bed
3 Bath
1372 sft

8193 Community Dr, Manassas, VA, 20109

4 Bed
3 Bath
1488 sft

9996 Confederate Trl, Manassas, VA, 20110

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 1127 Shannon Pl, Herndon, VA, 20170 uses $130,943 cash to close to unlock $8,521/yr annual cash flow and $710/mo monthly cash flow. Total monthly income runs $3,071/mo, and a $1,933/mo payment keeps the spread at $710/mo. Purchase price stands at $395,000, and rental yield measures 9.33% with $3,071/mo rent. Return on cash invested shows 26.42% in year one, and 5% annual appreciation builds toward $109,131 over five years. Five-year ROI reaches 137.49% and total cumulative return in cash records $180,030. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,071/mo property income covering a $1,933/mo payment rather than investor’s personal income.

Townhouse

Built in 1974

1,500 sqft lot

$N/A/sqft

No HOA

More details about the property

Opportunity Knocks! Spacious, sun-filled 3BR/2.5BA Townhouse in great Herndon Community in need of a little refreshing/updating. Instant Equity with a little bit of sweat - well worth the effort and a SUPERB Value! Live In and Renovate at your pace. Perfect Investment Opportunity, too! Open Living Space includes BIG Living Room/Dining Room Combination, spacious Kitchen with Table Space, Main Level Powder Room, loads of Storage and Sliding Glass Door to Patio and Fully Fenced Rear Yard with large Shed that backs to Trees. Three BIG Bedrooms on Upper Level Include Primary Suite w/Full Bath & Ample Closets and Two Additional Bedrooms plus Hall Bath. Lots of Storage in Attic, too! Two Assigned Parking Spaces + Visitor Pass, LOW Monthly Fee and great location - a wonderful opportunity that you won't want to miss!

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