12921 Centre Park Cir APT 303, Herndon, VA, 20171 | $398/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

12921 Centre Park Cir APT 303, Herndon, VA, 20171 | $398/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1047 sft

317 Moseby Ct APT B, Manassas, VA, 20111

4 Bed
3 Bath
2476 sft

13379 Marie Dr, Manassas, VA, 20112

1 Bed
1 Bath
728 sft

14800 Rydell Rd APT 103, Centreville, VA, 20121

1 Bed
1 Bath
750 sft

9554 Cannoneer Ct APT 101, Manassas, VA, 20110

Nearby investment properties with comparable prices

2 Bed
1 Bath
930 sft

9559 Coggs Bill Dr APT 102, Manassas, VA, 20110

Investment Property+ 3 more

3 Bed
2 Bath
1170 sft

9828 Buckner Rd, Manassas, VA, 20110

1 Bed
1 Bath
703 sft

13058 Autumn Woods Way APT 303, Fairfax, VA, 22033

2 Bed
1 Bath
895 sft

4115 Meadowland Ct #8, 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

Investment property for sale in Herndon at 12921 Centre Park Cir APT 303, Herndon, VA, 20171 listed at $279,990 pairs $2,071/mo rent with a $1,370/mo payment to leave $398/mo cash flow. Total monthly income runs $2,071/mo, and annual cash flow reaches $4,772/yr on $92,817 cash to close. Return on cash invested measures 25.05% in year one, and rental yield registers 8.88% at a $279,990 basis. Equity gained on principal adds $1,807/yr, and annual property appreciation at 5% supports $77,356 by year five. Five-year ROI tracks 130.15% and total cumulative return in cash totals $120,798. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,071/mo property income relative to a $1,370/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

This is the most affordable 1BR/1BA at gated Bryson at Woodland Park - a quiet "end" unit with private balcony and one reserved garage parking space (390A) only steps away! The unit is newly painted, hardwired for a security system, and has two ceiling fans. Bright and sunny main living area with brand new (2025) carpeting opens to the kitchen featuring stainless appliances, granite countertops, new (2025) cabinetry, new (2025) tile flooring, and stacked washer/dryer. The bedroom has a walk-in closet, and the master bath has a large vanity, soaking tub and brand new (2025) light fixture. HVAC has been replaced (2020) and maintained annually. Community amenities include two pools, a business center, party/pool room, gym, outdoor grills, walking path, onsite management, and plenty of guest parking. Building exteriors are in the process of being repainted. Close to IAD/Dulles, 267, 28, and Monroe Silver Line Metro. Harris Teeter and shopping are right across the street. Available for immediate occupancy. Priced to sell "as is". Agent/owner.

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