12909 Centre Park Cir APT 107, Herndon, VA, 20171 | $393/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

12909 Centre Park Cir APT 107, Herndon, VA, 20171 | $393/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
741 sft

5126 Brittney Elyse Cir APT A, Centreville, VA, 20120

1 Bed
1 Bath
703 sft

6011 Rosebud Ln APT 101, Centreville, VA, 20121

2 Bed
1 Bath
930 sft

9569 Coggs Bill Dr APT 302, Manassas, VA, 20110

2 Bed
1 Bath
930 sft

9559 Coggs Bill Dr APT 102, Manassas, VA, 20110

Nearby investment properties with comparable prices

1 Bed
1 Bath
884 sft

5170 William Colin Ct, Centreville, VA, 20120

2 Bed
2 Bath
1026 sft

11009 Kinship Ct APT 302, Manassas, VA, 20109

2 Bed
2 Bath
1026 sft

8054 Lisle Dr APT 204, Manassas, VA, 20109

2 Bed
2 Bath
1054 sft

14419 Cool Oak Ln, Centreville, VA, 20121

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 12909 Centre Park Cir APT 107, Herndon, VA, 20171 offers a 8.64% rental yield on a $322,000 purchase with $2,318/mo rent. Total monthly income registers $2,318/mo, and a $1,576/mo payment leaves $393/mo available for distribution. Annual cash flow reaches $4,718/yr on $106,743 to close, and return on cash invested stands at 24.33% in year one. Equity gained on principal adds $2,078/yr while 5% annual appreciation supports $88,963 over five years. Portfolio math shows five-year ROI at 126.3% and total cumulative return in cash at $134,815. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,318/mo property income against a $1,576/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to this beautifully maintained first-floor condo, complete with two assigned garage parking spaces. The open-concept living and dining area is filled with natural light, creating a bright and inviting atmosphere. The kitchen is equipped with stainless steel appliances, lots of upgraded counterspace, tile backsplash, and a built-in barperfect for entertaining. The spacious primary suite features a walk-in closet and a large hall bath with new vanity (2024). Enjoy the convenience of in-unit laundry and step outside to your private patio with additional storage. LVP flooring (2024) throughout condo (tile in bathroom). Located in a gated community, residents enjoy access to top-tier amenities including a clubhouse with concierge service on evenings and weekends, 24-hour security, two swimming pools, a 24/7 fitness center, billiard room, business center, outdoor grilling stations, and more. Just a short walk to grocery stores, shopping, and restaurantswith the Herndon Metro station right down the road. Welcome 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