12953 Centre Park Cir APT 222, Herndon, VA, 20171 | $651/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 222, Herndon, VA, 20171 | $651/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1452 sft

6886 Chasewood Cir, Centreville, VA, 20121

3 Bed
2 Bath
1440 sft

9778 Bragg Ln, Manassas, VA, 20110

3 Bed
3 Bath
1372 sft

10105 Irongate Way, Manassas, VA, 20109

4 Bed
4 Bath
1914 sft

271 Kirby St, Manassas Park, VA, 20111

Nearby investment properties with comparable prices

2 Bed
2 Bath
1091 sft

8083 Lacy Dr APT 104, Manassas, VA, 20109

2 Bed
1 Bath
889 sft

13513 Orchard Dr #3513, Clifton, VA, 20124

2 Bed
2 Bath
1038 sft

14309 Climbing Rose Way APT 204, Centreville, VA, 20121

3 Bed
2 Bath
1220 sft

10174 Wilmington St, 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 222, Herndon, VA, 20171 offers a 9.48% rental yield on a $339,000 purchase with $2,677/mo rent. Total monthly income registers $2,677/mo, and a $1,659/mo payment leaves $651/mo available for distribution. Annual cash flow reaches $7,809/yr on $112,379 to close, and return on cash invested stands at 26.86% in year one. Equity gained on principal adds $2,188/yr while 5% annual appreciation supports $93,659 over five years. Portfolio math shows five-year ROI at 139.83% and total cumulative return in cash at $157,144. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,677/mo property income against a $1,659/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

Lovely 2-Bed, 1-Bath unit in Bryson at Woodland Park in stellar commuter location*2 covered assigned parking spaces! Feshly painted & Brand New carpet just installed*Kitchen with ample cabinetry space, granite counters, stainless steel appliances & island*Bright & Open living room with sliding glass doors leading to balcony*Nicely sized bedroom with walk-in closet & full bathroom*Bryson at Woodland Park is an excellent gated community with many amenities to include: 2 community outdoor pools, fitness center, clubhouse with pool table & games, walking & biking trails, picnic areas with gas grills & gazebos to enjoy plus the community has an Executive Business Center with a fax machine/copier, On-Site Management with a friendly concierge in the lobby to greet you & offer secure package delivery* Conveniently located next to great restaurants & shopping*Short drive to Reston Town Center*Quick minute walk to the Silver Line Metro Expansion Stop*Minutes to Routes 7, 15, 28 & Fairfax County Parkway*Only a 5-10 minute drive to Dulles International airport*

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