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 Reston at 11431 Heritage Commons Way, Reston, VA, 20194 earns from $3,379/mo rent with a $2,937/mo payment. Total monthly income totals $3,379/mo. ROI tracks 17.03% on current figures, and rental yield reads 6.76% at a $600,000 purchase. Equity gained on principal adds $3,872/yr, and 5% annual appreciation supports $165,769 over five years. Five-year ROI reaches 87.7% and total cumulative return in cash sums $173,124. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,379/mo property income instead of your personal income.
Townhouse
Built in 1997
1,849 sqft lot
$N/A/sqft
$139 monthly HOA
Neighborhood data shown for ZIP Code: 20194, Reston, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,894 (100%) |
| Owner Occupied HU | 4,113 (69.8%) |
| Renter Occupied HU | 1,545 (26.2%) |
| Vacant Housing Units | 236 ( 4.0%) |
| Median Home Value | $880,380 |
| Average Home Value | $924,169 |
Residential
5,772
Single Family
4,407
Multi-Family
1,365
Businesses
58
Date | Event | Price |
|---|---|---|
| 2025-05-29 | Listed for sale | $600,000 |
| 1997-08-13 | Sold | $193,180 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $6622.41 | 10.59% | $549,350 | 7.84% |
| 2023-05-29 | $5988.23 | -0.24% | $509,420 | 1.04% |
| 2022-05-29 | $6002.50 | N/A | $504,200 | 8.83% |
Listed by: Rolfe Kratz • Samson Properties
Mls Name: Bright MLS
Mls Provider:
Mls ID: #VAFX2233982
Disclaimer: The data relating to real estate for sale on this website appears in part through the BRIGHT Internet Data Exchange program, a voluntary cooperative exchange of property listing data between licensed real estate brokerage firms, and is provided by BRIGHT through a licensing agreement. Listing information is from various brokers who participate in the Bright MLS IDX program and not all listings may be visible on the site. The property information being provided on or through the website is for the personal, non-commercial use of consumers and such information may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. Property information displayed is deemed reliable but is not guaranteed. Copyright 2025 Bright MLS, Inc. [Click here for more information](/mls-disclaimers/#5632)
