12865 Mosaic Park Way UNIT 3Y, Herndon, VA, 20171 | $295/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

12865 Mosaic Park Way UNIT 3Y, Herndon, VA, 20171 | $295/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2160 sft

4737 Great Heron Cir, Fairfax, VA, 22033

4 Bed
3 Bath
2520 sft

5417 Bears Ln, Warrenton, VA, 20187

4 Bed
4 Bath
2384 sft

14488 Nebbiolo Dr, Gainesville, VA, 20155

3 Bed
4 Bath
2034 sft

7109 Santa Cruz Pl, Gainesville, VA, 20155

Nearby investment properties with comparable prices

3 Bed
3 Bath
1824 sft

25423 Morse Dr, Chantilly, VA, 20152

3 Bed
3 Bath
1829 sft

4098 Mountain Rd, Haymarket, VA, 20169

3 Bed
3 Bath
2310 sft

14514 Eddy Ct, Centreville, VA, 20120

3 Bed
3 Bath
1800 sft

3608 Sweethorn Ct, Fairfax, VA, 22033

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 12865 Mosaic Park Way UNIT 3Y, Herndon, VA, 20171 earns $295/mo cash flow from $3,882/mo rent with a $2,937/mo payment. Total monthly income totals $3,882/mo, and annual cash flow totals $3,540/yr on $197,400 capital. ROI tracks 21.85% on current figures, and rental yield reads 7.76% 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 112.95% and total cumulative return in cash sums $222,960. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,882/mo property income instead of your personal income.

Condo

Built in 2023

N/A lot

$N/A/sqft

No HOA

More details about the property

This gorgeous corner penthouse unit is on the 5th and top floor of this building, with the best views in the entire complex. No one above you! Nearly new, this sparkling two-bedroom, two-bath condo with an additional spacious den/office (perfect for a third bedroom or workspace) offers luxury living in one of Herndon/Restons most exclusive boutique buildings. Just two years old, the home features an open-concept layout with high-end finishes, including quartz countertops, an expansive island, upgraded stainless steel appliances, soft-close cabinetry, a pantry, and a stylish farmhouse sink. The spacious primary suite is a true retreat with a walk-in closet with built-in organizer storage, a second closet, and a beautifully appointed bath that includes dual sinks and a walk in shower. Additional highlights include a tankless water heater, full-size washer and dryer, wide-plank luxury vinyl flooring throughout, and a cozy private deck overlooking green spaceideal for relaxing or entertaining. Located just a short walk from the Herndon-Monroe Silver Line Metro, Harris Teeter, and a variety of shops and restaurants, the building offers exceptional amenities: secure garage parking with one reserved space, EV charging stations, guest parking, and a serene courtyard. Outdoor features include walking trails, a playground, sports courts, and picnic areas with grills. With Reston Town Center only two miles away, this home combines sophisticated urban convenience with the tranquility of suburban living.

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