12732 Bradwell Rd, Herndon, VA, 20171 | $609/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

12732 Bradwell Rd, Herndon, VA, 20171 | $609/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
6 Bath
6346 sft

7293 Reese Ct, Warrenton, VA, 20187

4 Bed
4 Bath
3925 sft

13221 Scottish Hunt Ln, Bristow, VA, 20136

4 Bed
4 Bath
3976 sft

7834 Meadowgate Dr, Manassas, VA, 20112

4 Bed
4 Bath
3220 sft

12857 Tewksbury Dr, Herndon, VA, 20171

Nearby investment properties with comparable prices

4 Bed
4 Bath
2510 sft

25151 Cutgrass Ter, Aldie, VA, 20105

4 Bed
3 Bath
2136 sft

2918 Ashdown Forest Dr, Herndon, VA, 20171

3 Bed
3 Bath
2033 sft

13305 Hollinger Ave, Fairfax, VA, 22033

5 Bed
5 Bath
3141 sft

Maplewood @ Graceland Plan, Graceland, Warrenton, VA, 20187

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

Rental property for sale in Herndon at 12732 Bradwell Rd, Herndon, VA, 20171 generates $4,853/mo in rent and, after a $3,475/mo payment, leaves $609/mo in cash flow. Total monthly income is $4,853/mo, and annual cash flow is $7,306/yr on $233,590 invested. Return on cash invested sits at 23.19% in year one, and rental yield is 8.2% on a $710,000 entry. Equity gained on principal adds $4,582/yr, while 5% annual appreciation builds toward $196,160 over five years. Five-year ROI reaches 120.11% and total cumulative return in cash sums $280,571. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,853/mo property income rather than buyer’s personal income.

Single Family

Built in 1976

10,768 sqft lot

$N/A/sqft

No HOA

More details about the property

Open House - Sunday 10/5 from 1-3pm. Spacious and well-maintained 5 Bedroom, 3 Full Bath Split Foyer in sought-after Fox Mill! Just steps from the elementary school, this home offers warmth, comfort, and room to grow. The main level features a bright Living Room with abundant morning light, a generous Dining Room, and a beautifully updated Kitchen with granite counters, full-length hardwood cabinets, stainless appliances, recessed & under-cabinet lighting, and a skylight. A heated and cooled Sunroom addition off the Kitchen provides the perfect year-round retreat. The Primary Bedroom offers ample closet space, ceiling fan, and a renovated bath with walk-in shower. Two additional bedrooms and an updated hall bath with jetted tub complete the main level. The expansive lower level includes a large Recreation Room with woodburning fireplace, wet bar/efficiency kitchen, two more spacious bedrooms, a full bath, and walkout Laundry Room. Outside, enjoy a ground-level deck, hot tub, storage shed, and carport. Backs to creek, trees, and common area. Enjoy the peaceful woodland backdrop to outdoor sitting spaces and witness natures wonders of local wildlife including Hawk, Songbirds, Deer, Fox, and Butterflies. Recent updates include Roof (2025) and Heat Pump (2020). Truly a must-see home!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20171, Herndon, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,705 (100%)
Owner Occupied HU	11,622 (53.5%)
Renter Occupied HU	8,913 (41.1%)
Vacant Housing Units	1,170 ( 5.4%)
Median Home Value	$838,752
Average Home Value	$873,051