12945 Centre Park Cir APT 403, Herndon, VA, 20171 | $541/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 403, Herndon, VA, 20171 | $541/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
754 sft

5115 Travis Edward Way APT I, Centreville, VA, 20120

2 Bed
1 Bath
885 sft

8317 Georgian Ct, Manassas, VA, 20110

3 Bed
2 Bath
1320 sft

7636 Shelley Ln, Manassas, VA, 20111

2 Bed
1 Bath
889 sft

13633 Orchard Dr #3633, Clifton, VA, 20124

Nearby investment properties with comparable prices

2 Bed
2 Bath
940 sft

9220 Niki Pl APT 202, Manassas, VA, 20110

1 Bed
1 Bath
848 sft

8812 Tanglewood Ln, Manassas, VA, 20110

2 Bed
1 Bath
882 sft

6097 Frys Ln, Warrenton, VA, 20187

Investment Property+ 2 more

3 Bed
2 Bath
1302 sft

14489 Golden Oak Rd, 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 403, Herndon, VA, 20171 earns $541/mo cash flow from $2,274/mo rent with a $1,419/mo payment. Total monthly income totals $2,274/mo, and annual cash flow totals $6,490/yr on $96,135 capital. ROI tracks 26.66% on current figures, and rental yield reads 9.41% at a $290,000 purchase. Equity gained on principal adds $1,871/yr, and 5% annual appreciation supports $80,122 over five years. Five-year ROI reaches 138.76% and total cumulative return in cash sums $133,396. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,274/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

Unit #403 at 12945 Centre Park Circle in the Bryson at Woodland Park Condominiums warmly welcomes you! Step into this bright and beautifully updated one-bedroom, one-bath condo featuring an open floor plan and a private balcony overlooking tranquil green space. Enjoy peace of mind with brand new appliancesincluding dishwasher, microwave, washer, dryer, hot water heater; new bathroom vanity, new carpet & fresh paintso you can move right in without lifting a finger. Plus, the HVAC is just 4 years old, adding extra comfort and value to your new home. Experience the excitement of living in this vibrant gated community filled with amenities for everyone. Enjoy two sparkling outdoor pools, the fitness center (open 24/7), and take advantage of the clubhouse featuring a billiard room and business center. Savor outdoor picnics with gas grills or explore scenic trails for walking and biking. Plus, enjoy the convenience of walking to top-notch restaurants, shopping, and the Herndon Metro Stationeverything you need is just steps away! The property has one "deeded" parking space; additional garage spaces can be rented from the Association. Enter your new home from the garage, or from the ground floor and take the elevator to the 4th floor.

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