12925 Centre Park Cir APT 311, Herndon, VA, 20171 | $625/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 311, Herndon, VA, 20171 | $625/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1282 sft

15269 Avens Creek Dr, Haymarket, VA, 20169

2 Bed
4 Bath
1932 sft

7312 Saint Johns Ct, Manassas, VA, 20109

2 Bed
1 Bath
1036 sft

8304 Cobb Rd, Manassas, VA, 20112

3 Bed
3 Bath
1996 sft

9071 Falcon Glen Ct, Bristow, VA, 20136

Nearby investment properties with comparable prices

3 Bed
2 Bath
1332 sft

8133 Community Dr, Manassas, VA, 20109

3 Bed
3 Bath
1372 sft

8385 Irongate Way, Manassas, VA, 20109

2 Bed
1 Bath
960 sft

5936 Havener House Way, Centreville, VA, 20120

3 Bed
3 Bath
1372 sft

10234 Winchester Ct, 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 12925 Centre Park Cir APT 311, Herndon, VA, 20171 uses $125,937 cash to close to unlock $7,505/yr annual cash flow and $625/mo monthly cash flow. Total monthly income runs $2,896/mo, and a $1,859/mo payment keeps the spread at $625/mo. Purchase price stands at $379,900, and rental yield measures 9.15% with $2,896/mo rent. Return on cash invested shows 25.87% in year one, and 5% annual appreciation builds toward $104,959 over five years. Five-year ROI reaches 134.53% and total cumulative return in cash records $169,421. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,896/mo property income covering a $1,859/mo payment rather than investor’s personal income.

Condo

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

Spacious and MOVE-IN CONDITION...this lovely 2 bedroom, 2 full bath condo in popular Bryson at Woodland Park is a buyers dream! Features include an open layout with private balcony, fresh interior designer paint, all ceramic tile has been regrouted, gas heat & cooking, in unit washer & dryer, New water heater (2023) & 2 reserved garage parking spaces. WALK to Silver Line Herndon Station METRO Stop! Conveniently located with quick access to the Dulles Toll Rd & Fairfax County Pkwy, Rt. 28 corridor & Dulles International Airport. Bryson at Woodland Park community offers luxury amenities including gated entry, club house, concierge, fitness room, billiards room, business center & 2 outdoor pools. Walk for groceries & dining out. Just minutes to popular Reston Town Center & quick drive to Dulles International Airport (or take the Metro). Pull up your moving truck to this great property & start living your home ownership dream with the convenience of condo living today!

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