12957 Centre Park Cir APT 110, Herndon, VA, 20171 | $516/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

12957 Centre Park Cir APT 110, Herndon, VA, 20171 | $516/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1242 sft

8317 Sunnyside Ct, Manassas Park, VA, 20111

3 Bed
4 Bath
1711 sft

10977 Pope St, Manassas, VA, 20109

3 Bed
2 Bath
1152 sft

9718 Pickett Ln, Manassas, VA, 20110

3 Bed
3 Bath
1627 sft

7552 Emerald Dr, Manassas, VA, 20109

Nearby investment properties with comparable prices

3 Bed
2 Bath
1377 sft

10464 Paradise Ct, Manassas, VA, 20109

2 Bed
2 Bath
1031 sft

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

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

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 12957 Centre Park Cir APT 110, Herndon, VA, 20171 listed at $389,900 pairs $2,846/mo rent with a $1,908/mo payment to leave $516/mo cash flow. Total monthly income runs $2,846/mo, and annual cash flow reaches $6,187/yr on $129,252 cash to close. Return on cash invested measures 24.7% in year one, and rental yield registers 8.76% 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 128.24% and total cumulative return in cash totals $165,757. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,846/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

ELEVATOR, CLUBHOUSE, GYM and POOLS IN GATED COMMUNITY!!! Beautifully upgraded 2-bedroom, 2-bath condo in the sought-after gated community of Bryson at Woodland Park, perfectly located in the heart of Herndon! The interior has been freshly painted and features brand-new WHITE cabinets and countertops in the kitchen and both bathrooms, giving the home a modern and elegant look. Enjoy a bright open floor plan, spacious bedrooms with ample closet space, a private balcony, and 2 Assigned parking spots. This move-in ready home has been meticulously maintained and thoughtfully updated with a HVAC system, water heater, and digital thermostat (2022), Microwave ( 2022), Carpet in bedrooms and LVP flooring in the living area ( 2023), and a new refrigerator (2024). Bryson Condominiums offers resort-style amenities including elevators, two swimming pools, fitness center, clubhouse, outdoor grills, and secure gated access, all within minutes of shopping, dining, the Herndon Metro Station, and Dulles Airport. A perfect blend of style, comfort, and convenience!

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