12945 Centre Park Cir APT 208, Herndon, VA, 20171 | $520/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 208, Herndon, VA, 20171 | $520/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
731 sft

12945 Centre Park Cir APT 408, Herndon, VA, 20171

2 Bed
1 Bath
930 sft

9569 Coggs Bill Dr APT 302, Manassas, VA, 20110

2 Bed
1 Bath
930 sft

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

1 Bed
1 Bath
813 sft

12933 Centre Park Cir APT 106, Herndon, VA, 20171

Nearby investment properties with comparable prices

Investment Property+ 1 more

2 Bed
2 Bath
754 sft

8657 Braxted Ln, Manassas, VA, 20110

2 Bed
2 Bath
1026 sft

11002 Koman Cir APT 104, Manassas, VA, 20109

2 Bed
2 Bath
968 sft

14801 Rydell Rd APT 102, Centreville, VA, 20121

2 Bed
1 Bath
1054 sft

14421 Cool Oak Ln, Centreville, VA, 20121

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 208, Herndon, VA, 20171 earns $520/mo cash flow from $2,312/mo rent with a $1,467/mo payment. Total monthly income totals $2,312/mo, and annual cash flow totals $6,244/yr on $99,351 capital. ROI tracks 26.19% on current figures, and rental yield reads 9.26% at a $299,700 purchase. Equity gained on principal adds $1,934/yr, and 5% annual appreciation supports $82,802 over five years. Five-year ROI reaches 136.29% and total cumulative return in cash sums $135,410. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,312/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 12945 CENTRE PARK CIR #208 This Stunning One-Bedroom, One-Bath Condo at Bryson at Woodland Park This spacious, one-bedroom, one-bath unit offers a perfect blend of comfort and style. The kitchen boasts natural wood cabinetry, sleek granite countertops, stainless steel appliances, and a private balcony, ideal for outdoor relaxation. The generously-sized bedroom features a large walk-in closet, as well as both a tub and a shower for ultimate convenience. a new water heater, and both a dishwasher and refrigerator were replaced in 2024. Community Amenities: Bryson at Woodland Park is a secure, gated community offering a variety of top-notch amenities, including: 24-hour fitness center Clubhouse and business center Two pools and hot tub BBQ areas and walking paths Ample guest parking Location: Just minutes to the Silver Line Metro, Toll Road, Fairfax County Parkway, Route 28, and Dulles Airport Walking distance to shopping and dining at Woodland Park Crossing, featuring Harris Teeter and more Close to Reston Town Center The condo fee includes trash and snow removal, grounds maintenance, and access to all community amenities. This unit is perfect for investors or anyone looking for a vibrant, well-connected living space.

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