12916 Sunrise Ridge Aly Unit 63HerndonVA20171
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 12916 Sunrise Ridge Aly Unit 63, Herndon, VA, 20171 generates $3,739/mo in rent and, after a $3,059/mo payment, leaves $3/mo in cash flow. Total monthly income is $3,739/mo, and annual cash flow is $35/yr on $205,625 invested. Return on cash invested sits at 20.08% in year one, and rental yield is 7.18% on a $625,000 entry. Equity gained on principal adds $4,033/yr, while 5% annual appreciation builds toward $172,676 over five years. Five-year ROI reaches 103.42% and total cumulative return in cash sums $212,665. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,739/mo property income rather than buyer’s personal income.
Townhouse
Built in 2020
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