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% |
Rental property for sale in Herndon at 12901 Alton Sq APT 102, Herndon, VA, 20170 generates $2,257/mo in rent and, after a $1,291/mo payment, leaves $101/mo in cash flow. Total monthly income is $2,257/mo, and annual cash flow is $1,217/yr on $87,450 invested. Return on cash invested sits at 21.3% in year one, and rental yield is 10.27% on a $263,800 entry. Equity gained on principal adds $1,702/yr, while 5% annual appreciation builds toward $72,883 over five years. Five-year ROI reaches 112.93% and total cumulative return in cash sums $98,759. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,257/mo property income rather than buyer’s personal income.
Apartment
Built in 1997
N/A lot
$N/A/sqft
$466 monthly HOA
Neighborhood data shown for ZIP Code: 20170, Herndon, VA area.
| 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 |
Residential
13,900
Single Family
11,146
Multi-Family
2,754
Businesses
1,291
Date | Event | Price |
|---|---|---|
| 2025-10-01 | Listing removed | $270,000 |
| 2025-07-19 | Price change | $270,000 |
| 2025-06-03 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-11 | $3462.41 | 11.35% | $244,090 | 9.00% |
| 2023-10-11 | $3109.40 | 4.50% | $223,940 | 6.00% |
| 2022-10-11 | $2975.60 | N/A | $211,260 | 4.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
