12945 Centre Park Cir APT 110, Herndon, VA, 20171 | $907/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

12945 Centre Park Cir APT 110, Herndon, VA, 20171 | $907/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1232 sft

13410 Whaley Ct, Herndon, VA, 20171

3 Bed
4 Bath
1820 sft

6311 Betsy Ross Ct, Centreville, VA, 20121

3 Bed
2 Bath
912 sft

13706 Lynncroft Dr, Chantilly, VA, 20151

3 Bed
3 Bath
1276 sft

14717 Southwarke Pl, Centreville, VA, 20120

Nearby investment properties with comparable prices

3 Bed
1 Bath
941 sft

296 Manassas Dr, Manassas Park, VA, 20111

2 Bed
3 Bath
1282 sft

15269 Avens Creek Dr, Haymarket, VA, 20169

3 Bed
2 Bath
2006 sft

9204 Charleston Dr UNIT 407, Manassas, VA, 20110

3 Bed
3 Bath
2005 sft

10779 Primrose 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 12945 Centre Park Cir APT 110, Herndon, VA, 20171 earns $907/mo cash flow from $3,388/mo rent with a $2,031/mo payment. Total monthly income totals $3,388/mo, and annual cash flow totals $10,889/yr on $137,573 capital. ROI tracks 27.82% on current figures, and rental yield reads 9.8% at a $415,000 purchase. Equity gained on principal adds $2,678/yr, and 5% annual appreciation supports $114,657 over five years. Five-year ROI reaches 145.02% and total cumulative return in cash sums $199,509. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,388/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

Beautiful 3-bedroom, 2- full bathroom 1st floor condo located in the Herndon Metro area. Discover comfort and convenience in the Bryson Condominium, a gated community in Woodland Park, next to the park. Can be a GREAT HOME or INCOME PRODUCING UNIT; has a private balcony. Community amenities: Clubhouse, 2 swimming pools, hot tub, Outdoor grills, 24/7 fitness center, billiard room, on-site concierge, and security service. Near the metro, bus stops, shopping, and restaurants, with 3 deeded parking spots. Large open floor plan featuring gorgeous granite kitchen countertops, beautiful cabinets, and plenty of space to entertain. The primary bedroom offers a walk-in closet and ensuite bath, while the included washer and dryer make everyday living effortless. The third bedroom is perfect for a home office, guest space, or hobby area. Charming, functional, and move-in 30 days this home has everything you need!

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