12953 Centre Park Cir APT 218, Herndon, VA, 20171 | $794/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

12953 Centre Park Cir APT 218, Herndon, VA, 20171 | $794/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1136 sft

12956 Centre Park Cir APT 410, Herndon, VA, 20171

2 Bed
2 Bath
1136 sft

12958 Centre Park Cir APT 219, Herndon, VA, 20171

2 Bed
2 Bath
1031 sft

12956 Centre Park Cir APT 417, Herndon, VA, 20171

3 Bed
3 Bath
1868 sft

9656 Bedder Stone Pl, Bristow, VA, 20136

Nearby investment properties with comparable prices

2 Bed
1 Bath
960 sft

6012 Havener House Way, Centreville, VA, 20120

3 Bed
2 Bath
1332 sft

7893 Meadow Ct, Manassas, VA, 20109

1 Bed
2 Bath
960 sft

14323 Johnny Moore Ct, Centreville, VA, 20120

3 Bed
2 Bath
1228 sft

7758 Gateshead Ln, 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 12953 Centre Park Cir APT 218, Herndon, VA, 20171 listed at $360,000 pairs $2,946/mo rent with a $1,762/mo payment to leave $794/mo cash flow. Total monthly income runs $2,946/mo, and annual cash flow reaches $9,528/yr on $119,340 cash to close. Return on cash invested measures 27.89% in year one, and rental yield registers 9.82% at a $360,000 basis. Equity gained on principal adds $2,323/yr, and annual property appreciation at 5% supports $99,461 by year five. Five-year ROI tracks 145.37% and total cumulative return in cash totals $173,481. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,946/mo property income relative to a $1,762/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

Experience low maintenance living in this stylish condo at Centre Park at Dulles, perfectly positioned for both privacy and convenience. Freshly painted with updated fixtures and a 2023 HVAC system, the home offers a move in ready setting with a private balcony overlooking a serene wooded backdrop. Two designated parking spaces, including a covered spot on the same level as the unit, provide everyday ease, while the secure gated community offers exceptional amenities such as two pools, elevators, and convenient pathways throughout. Residents enjoy a connected lifestyle with the Herndon Metro Station only minutes away, nearby transit options, and close proximity to major commuter routes including the Dulles Toll Road, Route 28, and Fairfax County Parkway. Woodland Park Crossing is also close by, giving easy access to shops, dining, and daily conveniences. Quiet surroundings and a discreet rear gate that allows simple community entry complete the appeal of this thoughtfully located and well cared for home.

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