12605 Old Dorm Pl, Herndon, VA, 20170 | $209/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

12605 Old Dorm Pl, Herndon, VA, 20170 | $209/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rental Income+ 1 more

5 Bed
4 Bath
3445 sft

10079 Orland Stone Dr, Bristow, VA, 20136

4 Bed
4 Bath
2584 sft

5702 Deer Pond Rd, Centreville, VA, 20120

5 Bed
4 Bath
2872 sft

9185 Big Springs Loop, Bristow, VA, 20136

4 Bed
4 Bath
2966 sft

13716 Cabells Mill Dr, Centreville, VA, 20120

Nearby investment properties with comparable prices

4 Bed
3 Bath
2100 sft

4006 Novar Dr, Chantilly, VA, 20151

4 Bed
5 Bath
2080 sft

42558 Antonia Ter, Sterling, VA, 20166

3 Bed
4 Bath
2678 sft

42076 Byrnes View Ter, Aldie, VA, 20105

3 Bed
4 Bath
2384 sft

26119 Nimbleton Sq, Chantilly, VA, 20152

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 12605 Old Dorm Pl, Herndon, VA, 20170 earns $209/mo cash flow from $4,393/mo rent with a $3,426/mo payment. Total monthly income totals $4,393/mo, and annual cash flow totals $2,504/yr on $230,300 capital. ROI tracks 21.15% on current figures, and rental yield reads 7.53% at a $700,000 purchase. Equity gained on principal adds $4,517/yr, and 5% annual appreciation supports $193,397 over five years. Five-year ROI reaches 109.17% and total cumulative return in cash sums $251,428. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,393/mo property income instead of your personal income.

Single Family

Built in 1977

9,505 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to 12605 Old Dorm Placewhere comfort, charm, and location come together in one of Fairfax Countys best-kept secrets! Tucked into a peaceful CUL-DE-SAC in the highly desirable Hiddenbrook community, this beautifully UPDATED home offers the perfect blend of privacy and convenience. Backing to the Folly Lick Branch Trail and protected conservancy land, your backyard feels like a private retreatlush, serene, and full of natures beauty. Inside, youll love the fresh updates and thoughtful details throughout, including professional painting. The kitchen boasts gorgeous HIGH-END GRANITE counters, painted cabinetry, and space that invites connection. The brand-new HVAC and WATER HEATER (July 2025) come with a transferable warranty, giving you peace of mind for years to come. The roof was replaced in 2020! Downstairs, the fully finished lower level is a dream for guests, entertaining, or MULTI-GENERATIONAL LIVING complete with a cozy wood-burning fireplace, stylish WET BAR, spacious bedroom, and a full bath that feels more like a SUITE. And lets talk about Hiddenbrookthis is not your average neighborhood. Residents enjoy a strong sense of community, optional pool and tennis memberships, quiet tree-lined streets, easy access to major commuter routes, and proximity to downtown Herndon, Reston Town Center, and Dulles Airport. Its the kind of place people move toand stay. Homes like this dont hit the market often, and when they do, they go fast. Dont miss your chance to own a slice of privacy and paradise in one of Fairfax Countys most loved communities. Call ME today to schedule your private showingand come see why Hiddenbrook is the place to be!

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