12905 Centre Park Cir APT 212HerndonVA20171
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Herndon at 12905 Centre Park Cir APT 212, Herndon, VA, 20171 generates $2,852/mo in rent and, after a $1,933/mo payment, leaves $491/mo in cash flow. Total monthly income is $2,852/mo, and annual cash flow is $5,893/yr on $130,943 invested. Return on cash invested sits at 24.41% in year one, and rental yield is 8.66% on a $395,000 entry. Equity gained on principal adds $2,549/yr, while 5% annual appreciation builds toward $109,131 over five years. Five-year ROI reaches 126.73% and total cumulative return in cash sums $165,942. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,852/mo property income rather than buyer’s personal income.
Condo
Built in 2005
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
21,839
Single Family
13,785
Multi-Family
8,054
Businesses
925
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices