13310 Point Rider Ln, Herndon, VA, 20171 | $1,477/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

13310 Point Rider Ln, Herndon, VA, 20171 | $1,477/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2424 sft

13408 Hidden Meadow Ct, Herndon, VA, 20171

4 Bed
3 Bath
3216 sft

13505 Clear Lake Ct, Herndon, VA, 20171

4 Bed
4 Bath
3480 sft

3147 Kinross Cir, Herndon, VA, 20171

4 Bed
4 Bath
3410 sft

2709 Floris Ln, Herndon, VA, 20171

Nearby investment properties with comparable prices

4 Bed
3 Bath
2208 sft

15230 Louis Mill Dr, Chantilly, VA, 20151

4 Bed
4 Bath
2686 sft

25086 Magnetite Ter, Aldie, VA, 20105

5 Bed
4 Bath
3200 sft

9328 Crossed Sabres Ct, Manassas, VA, 20111

4 Bed
4 Bath
3730 sft

14013 Indigo Bunting Ct, Gainesville, VA, 20155

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

Rental property for sale in Herndon at 13310 Point Rider Ln, Herndon, VA, 20171 generates $5,930/mo in rent and, after a $3,646/mo payment, leaves $1,477/mo in cash flow. Total monthly income is $5,930/mo, and annual cash flow is $17,723/yr on $245,105 invested. Return on cash invested sits at 27.29% in year one, and rental yield is 9.55% on a $745,000 entry. Equity gained on principal adds $4,807/yr, while 5% annual appreciation builds toward $205,830 over five years. Five-year ROI reaches 142.11% and total cumulative return in cash sums $348,320. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,930/mo property income rather than buyer’s personal income.

Single Family

Built in 1984

0.33 Acres lot

$N/A/sqft

No HOA

More details about the property

Well-maintained brick & siding home in lovely Borneham Wood. Over 2,200 total square feet & beautifully sited on 1/3 acre lot, complete with mature landscaping, rear deck, shaded patio area, tree swing and shed (with electricity). 5 true bedrooms, 3 full baths and loads of hardwood flooring throughout. Freshly painted with neutral palette. Two fireplaces (living room & family room) are ready for propane gas or wood-burning. Upper level features living, dining room & kitchen vaulted ceilings. Master bedroom includes dual closets, dressing area and full bath. Nicely sized secondary bedrooms have ample closet space. Lower level family room is perfectly sized for movie or game nights, with walk-out to huge screened three-season Florida/sunroom (with heater). A full bath is convenient for the 4th bedroom. 5th bedroom set up as an office but can convert back, depending upon your needs. Tucked behind the property is quick access to community common ground ... great place to walk the dog or play with the kids. Close proximity to Dulles Airport, shopping, schools, bus and metro rail.

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