12956 Centre Park Cir APT 417, Herndon, VA, 20171 | $616/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

12956 Centre Park Cir APT 417, Herndon, VA, 20171 | $616/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

3 Bed
2 Bath
1448 sft

10212 Waterbury Ct, Manassas, VA, 20110

3 Bed
3 Bath
1415 sft

14329 Little Rocky Mountain Ct, Centreville, VA, 20120

3 Bed
4 Bath
1950 sft

7852 Blue Gray Cir, Manassas, VA, 20109

Nearby investment properties with comparable prices

3 Bed
2 Bath
1377 sft

10464 Paradise Ct, Manassas, VA, 20109

3 Bed
2 Bath
1302 sft

14525 Saint Germain Dr, Centreville, VA, 20121

3 Bed
3 Bath
1352 sft

7808 Gateshead Ln, Manassas, VA, 20109

3 Bed
2 Bath
1400 sft

8566 Burlington Ct, Manassas, VA, 20110

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 12956 Centre Park Cir APT 417, Herndon, VA, 20171 listed at $389,900 pairs $2,946/mo rent with a $1,908/mo payment to leave $616/mo cash flow. Total monthly income runs $2,946/mo, and annual cash flow reaches $7,387/yr on $129,252 cash to close. Return on cash invested measures 25.62% in year one, and rental yield registers 9.07% at a $389,900 basis. Equity gained on principal adds $2,516/yr, and annual property appreciation at 5% supports $107,722 by year five. Five-year ROI tracks 133.22% and total cumulative return in cash totals $172,189. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,946/mo property income relative to a $1,908/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

Welcome to this freshly painted, top-floor 2-bedroom, 2-bathroom condo in The Bryson at Woodland Park, offering 1,031 square feet of low-maintenance living in a secure, amenity-rich community. With two reserved garage parking spaces, elevator access, and a location that puts everything within easy reach, this home is ideal for anyone seeking comfort, style, and convenience. The open-concept layout features an updated kitchen with granite countertops, stainless steel appliances, a new sink, tile backsplash, and a breakfast bar perfect for casual dining or entertaining. Brand-new HVAC, new washer and dryer, and a 2020 water heater offer peace of mind. Subtle upgrades like new ceiling fans and bathroom light fixtures add a modern touch throughout. Enjoy tree-lined views from your private balcony and generous storage in both bedrooms, each with walk-in closets. The spacious primary suite includes an en-suite bath, while the second bedroom is well-positioned near a full hall bathideal for guests, roommates, or a home office setup. The Bryson offers a full suite of amenities, including concierge service, two outdoor pools, a fitness center, clubhouse, business center, and 24-hour security. Located just a 10-minute walk (.5 miles) to the Herndon Metro Station, and minutes from Dulles Airport, you're also steps from Harris Teeter, Kumo Sushi, and other neighborhood favorites. Whether you're buying your first home or investing in a fast-growing area, this top-floor condo delivers value, convenience, and style in one of Northern Virginias most accessible communities. Come see it for yourselfand love being 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