12919 Alton Sq APT 307, Herndon, VA, 20170 | $528/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

12919 Alton Sq APT 307, Herndon, VA, 20170 | $528/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1118 sft

6215 Stonepath Cir, Centreville, VA, 20120

3 Bed
1 Bath
941 sft

131 Martin Dr, Manassas Park, VA, 20111

4 Bed
4 Bath
4902 sft

9010 Doves Ln, Manassas, VA, 20112

3 Bed
3 Bath
1372 sft

10105 Irongate Way, Manassas, VA, 20109

Nearby investment properties with comparable prices

2 Bed
2 Bath
1239 sft

5600 Willoughby Newton Dr UNIT 13, Centreville, VA, 20120

3 Bed
3 Bath
1485 sft

7527 Belle Grae Dr, Manassas, VA, 20109

3 Bed
2 Bath
1228 sft

7758 Gateshead Ln, Manassas, VA, 20109

3 Bed
3 Bath
1375 sft

9574 Covington Pl, Manassas, VA, 20109

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 12919 Alton Sq APT 307, Herndon, VA, 20170 earns $528/mo cash flow from $2,680/mo rent with a $1,762/mo payment. Total monthly income totals $2,680/mo, and annual cash flow totals $6,336/yr on $119,340 capital. ROI tracks 25.22% on current figures, and rental yield reads 8.93% at a $359,999 purchase. Equity gained on principal adds $2,323/yr, and 5% annual appreciation supports $99,461 over five years. Five-year ROI reaches 131.02% and total cumulative return in cash sums $156,357. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,680/mo property income instead of your personal income.

Condo

Built in 1993

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to this bright and spacious 2-bedroom, 2-bath end unit condo, featuring a deeded garage parking space (#12) located conveniently near the elevator perfect for easy access. Step inside to find BRAND NEW appliances including a refrigerator, microwave, dishwasher, and stackable washer/dryer. Enjoy BRAND NEW carpeting in the living room, dining area, and both bedrooms, along with new kitchen flooring for a fresh, modern feel. The open-concept living and dining area offers plenty of room to relax and entertain, complete with a cozy gas fireplace. Step out onto the large balcony overlooking the community pool a peaceful spot to unwind. The spacious primary bedroom includes a walk-in closet, an additional closet, and an en-suite bath. The second bedroom is generously sized and the second full bath is conveniently located just off the hallway. Additional highlights include: Garage parking space (deeded), Plenty of surface/visitor parking, Located next to the community center and pool, short distance to Worldgate Centre with restaurants and a movie theater. Schedule your showing today!

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