12915 Alton Sq SUITE 405, Herndon, VA, 20170 | $560/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

12915 Alton Sq SUITE 405, Herndon, VA, 20170 | $560/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
930 sft

8465 Crozier Ct APT 402, Manassas, VA, 20110

2 Bed
2 Bath
865 sft

9438 Scarlet Oak Dr, Manassas, VA, 20110

Investment Property+ 1 more

2 Bed
2 Bath
754 sft

8657 Braxted Ln, Manassas, VA, 20110

1 Bed
1 Bath
703 sft

13085 Autumn Woods Way APT 305, Fairfax, VA, 22033

Nearby investment properties with comparable prices

1 Bed
1 Bath
735 sft

12915 Alton Sq SUITE 117, Herndon, VA, 20170

2 Bed
2 Bath
1070 sft

9552 Cannoneer Ct APT 303, Manassas, VA, 20110

1 Bed
1 Bath
848 sft

8812 Tanglewood Ln, Manassas, VA, 20110

Investment Property+ 2 more

3 Bed
2 Bath
1302 sft

14489 Golden Oak Rd, 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 12915 Alton Sq SUITE 405, Herndon, VA, 20170 offers a 9.5% rental yield on a $289,000 purchase with $2,288/mo rent. Total monthly income registers $2,288/mo, and a $1,415/mo payment leaves $560/mo available for distribution. Annual cash flow reaches $6,719/yr on $95,804 to close, and return on cash invested stands at 26.92% in year one. Equity gained on principal adds $1,865/yr while 5% annual appreciation supports $79,845 over five years. Portfolio math shows five-year ROI at 140.18% and total cumulative return in cash at $134,294. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,288/mo property income against a $1,415/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1994

N/A lot

$N/A/sqft

No HOA

More details about the property

Discover effortless living in this turnkey 1-bedroom, 1-bath condo, boasting remarkable updates and unparalleled convenience. Your deeded garage parking space (#49) is ideally situated near the elevator, ensuring easy arrivals. For additional convenience, there's also assigned parking space #81 and ample surface/visitor parking available. This unit welcomes you with brand-new appliances (refrigerator, microwave, dishwasher), freshly laid flooring in the living room, dining area, and bedroom, and new flooring in the kitchen. The inviting open-concept living and dining area features a warm gas fireplace, perfect for cozy evenings. Step outside to a generously sized balcony, offering a private space to relax. The large bedroom provides a comfortable sanctuary. Beyond the unit, enjoy the perks of being located directly next to the community center and pool, and a short walk from Worldgate Centre, home to diverse dining and entertainment options.

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