12925 Centre Park Cir APT 304, Herndon, VA, 20171 | $737/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

12925 Centre Park Cir APT 304, Herndon, VA, 20171 | $737/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1206 sft

13891 Chelmsford Dr APT 201, Gainesville, VA, 20155

3 Bed
2 Bath
1170 sft

9422 King George Dr, Manassas, VA, 20109

3 Bed
4 Bath
1706 sft

5909 Rinard Dr, Centreville, VA, 20120

3 Bed
4 Bath
1822 sft

11163 Soldiers Ct, Manassas, VA, 20109

Nearby investment properties with comparable prices

3 Bed
3 Bath
1532 sft

10980 Hiram Ct, Manassas, VA, 20109

3 Bed
3 Bath
1627 sft

7552 Emerald Dr, Manassas, VA, 20109

2 Bed
2 Bath
1239 sft

5628 Willoughby Newton Dr UNIT 15, Centreville, VA, 20120

4 Bed
3 Bath
2075 sft

8624 Artillery Rd, Manassas, VA, 20110

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 12925 Centre Park Cir APT 304, Herndon, VA, 20171 earns $737/mo cash flow from $2,918/mo rent with a $1,786/mo payment. Total monthly income totals $2,918/mo, and annual cash flow totals $8,839/yr on $120,998 capital. ROI tracks 27.21% on current figures, and rental yield reads 9.59% at a $365,000 purchase. Equity gained on principal adds $2,355/yr, and 5% annual appreciation supports $100,843 over five years. Five-year ROI reaches 141.74% and total cumulative return in cash sums $171,499. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,918/mo property income instead of your personal income.

Condo

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to 12925 Centre Park Cir #304 where comfort, convenience, and calm come together. Step into a home that feels both modern and peaceful. The open layout flows effortlessly, leading to a private balcony that overlooks lush greenery and a quiet interior courtyard no through traffic, just your own serene retreat. Enjoy the confidence of well-maintained systems and thoughtful updates, including a new HVAC (2025), water heater (2018), stove (2023), and washer and dryer (2019) so you can settle in with peace of mind. Perfectly situated in a lifestyle community, youre just a quick stroll from the Metro, grocery stores, and restaurants, with parks and trails nearby for those who love fresh air and getting outdoors. Commuting is effortless with easy access to the Toll Road and Fairfax County Parkway, putting the best of Northern Virginia within reach. Whether youre starting a new chapter or simplifying your lifestyle, this home offers the perfect balance of modern comfort and everyday ease all in a location that truly has it all.

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