13246 Coppermill Dr, Herndon, VA, 20171 | $461/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
2 Bath
1194 sft

10328 Sager Ave UNIT 113, Fairfax, VA, 22030

2 Bed
1 Bath
869 sft

1724 N Queens Ln APT 176, Arlington, VA, 22201

2 Bed
2 Bath
1226 sft

5802 Cove Landing Rd APT 101, Burke, VA, 22015

2 Bed
2 Bath
1220 sft

9220 Cardinal Forest Ln #E, Lorton, VA, 22079

Nearby investment properties with comparable prices

1 Bed
1 Bath
721 sft

1325 18th St NW APT 707, Washington, DC, 20036

3 Bed
3 Bath
1400 sft

18711 Pier Point Pl, Gaithersburg, MD, 20886

2 Bed
2 Bath
1049 sft

2230 George C Marshall Dr APT 617, Falls Church, VA, 22043

1 Bed
1 Bath
831 sft

11700 Old Georgetown Rd UNIT 1312, North Bethesda, MD, 20852

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 13246 Coppermill Dr, Herndon, VA, 20171 earns $461/mo cash flow from $3,360/mo rent with a $2,374/mo payment. Total monthly income totals $3,360/mo, and annual cash flow totals $5,527/yr on $160,778 capital. ROI tracks 23.35% on current figures, and rental yield reads 8.31% at a $485,000 purchase. Equity gained on principal adds $3,130/yr, and 5% annual appreciation supports $133,997 over five years. Five-year ROI reaches 121% and total cumulative return in cash sums $194,546. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,360/mo property income instead of your personal income.

Townhouse

Built in 1995

1,560 sqft lot

$N/A/sqft

No HOA

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