12913 Alton Sq APT 210, Herndon, VA, 20170 | $906/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

12913 Alton Sq APT 210, Herndon, VA, 20170 | $906/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1674 sft

7503 Tendring Trl, Manassas, VA, 20111

2 Bed
2 Bath
1540 sft

5716 Osprey Ct, Clifton, VA, 20124

3 Bed
2 Bath
1310 sft

9412 Westmoreland Ave, Manassas, VA, 20110

3 Bed
3 Bath
1915 sft

42175 Canary Grass Sq, Aldie, VA, 20105

Nearby investment properties with comparable prices

3 Bed
3 Bath
1310 sft

9012 Sandalwood Dr #D, Manassas, VA, 20110

2 Bed
2 Bath
1393 sft

9720 Holmes Pl UNIT 2, Manassas Park, VA, 20111

3 Bed
2 Bath
1360 sft

7911 Hugh Mullen Dr, Manassas, VA, 20109

Investment Property+ 1 more

2 Bed
1 Bath
1142 sft

13701 Flowing Brook Ct, Chantilly, VA, 20151

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 12913 Alton Sq APT 210, Herndon, VA, 20170 generates $2,878/mo in rent and, after a $1,615/mo payment, leaves $906/mo in cash flow. Total monthly income is $2,878/mo, and annual cash flow is $10,866/yr on $109,395 invested. Return on cash invested sits at 29.84% in year one, and rental yield is 10.47% on a $330,000 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation builds toward $91,173 over five years. Five-year ROI reaches 155.85% and total cumulative return in cash sums $170,495. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,878/mo property income rather than buyer’s personal income.

Condo

Built in 1996

N/A lot

$N/A/sqft

No HOA

More details about the property

Light-filled and move-in ready! This 2-bedroom, 2-bath condo in an elevator building offers a spacious open floor plan, fireplace, and balcony with serene courtyard views. Unit is freshly painted and has one garage space and one parking lot space. Worldgate Condos is situated on 17.5 acres and provides residents and their guests two pools with life guards on duty during pool hours, complimentary Wi-Fi, clubroom in clubhouse (also available for rent), 24 hour access to the exercise room, paved walking trails throughout the community and convenient on-site management at the clubhouse. *** Conveniently located moments from Worldgate Centre with movie theater, restaurants, retail and health club/day spa. Minutes from multiple parks, the WO&D trail, Route 267, and just blocks away from the Silver Line Metro at Monroe Station. Perfect for todays easy-living lifestyle.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20170, Herndon, VA area.

Housing Distribution

Housing Statistics

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