Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Herndon at 12945 Centre Park Cir APT 407, Herndon, VA, 20171 uses $92,621 cash to close to unlock $3,459/yr annual cash flow and $288/mo monthly cash flow. Total monthly income runs $2,272/mo, and a $1,368/mo payment keeps the spread at $288/mo. Purchase price stands at $279,400, and rental yield measures 9.76% with $2,272/mo rent. Return on cash invested shows 23.64% in year one, and 5% annual appreciation builds toward $77,193 over five years. Five-year ROI reaches 124.11% and total cumulative return in cash records $114,948. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,272/mo property income covering a $1,368/mo payment rather than investor’s personal income.
Single Family
Built in 2005
N/A lot
$N/A/sqft
$249 monthly HOA
Neighborhood data shown for ZIP Code: 20171, Herndon, VA area.
| 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 |
Residential
21,839
Single Family
13,785
Multi-Family
8,054
Businesses
925
Date | Event | Price |
|---|---|---|
| 2024-10-12 | Listing removed | $1,800 |
| 2024-10-10 | Listed for rent | $1,800 |
| 2024-10-09 | Listing removed | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-11 | $3004.31 | 11.84% | $254,710 | 9.00% |
| 2023-10-11 | $2686.16 | 0.69% | $233,680 | 2.00% |
| 2022-10-11 | $2667.87 | N/A | $229,100 | 3.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
