








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Investment property for sale in Herndon at 12920 Sunrise Ridge Aly UNIT 65, Herndon, VA, 20171 earns $68/mo cash flow from $3,828/mo rent with a $3,079/mo payment. Total monthly income totals $3,828/mo, and annual cash flow totals $811/yr on $206,941 capital. ROI tracks 20.45% on current figures, and rental yield reads 7.3% at a $629,000 purchase. Equity gained on principal adds $4,059/yr, and 5% annual appreciation supports $173,781 over five years. Five-year ROI reaches 105.45% and total cumulative return in cash sums $218,217. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,828/mo property income instead of your personal income.
Townhouse
Built in 2020
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20171, Herndon, VA area.
| 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 |
Residential
21,839
Single Family
13,785
Multi-Family
8,054
Businesses
925
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Anthony Athanason • TTR Sotheby's International Realty
Mls Name: Bright MLS
Mls ID: #VAFX2254398