13333 Feldman Pl, Herndon, VA, 20170 | $218/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

13333 Feldman Pl, Herndon, VA, 20170 | $218/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
1674 sft

5376 Blue Aster Cir, Centreville, VA, 20120

3 Bed
3 Bath
2344 sft

9408 Rosebud Ct, Manassas Park, VA, 20111

3 Bed
3 Bath
2288 sft

11979 Benton Lake Rd, Bristow, VA, 20136

4 Bed
3 Bath
2574 sft

8107 Cello Way, Manassas, VA, 20111

Nearby investment properties with comparable prices

3 Bed
2 Bath
1800 sft

25379 Bryson Dr, Chantilly, VA, 20152

3 Bed
4 Bath
2133 sft

15339 Linville Creek Dr, Haymarket, VA, 20169

3 Bed
3 Bath
2038 sft

10324 Lee Manor Dr, Manassas, VA, 20110

4 Bed
4 Bath
2133 sft

6101 Camerons Ferry Dr UNIT 128, Haymarket, VA, 20169

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 13333 Feldman Pl, Herndon, VA, 20170 listed at $574,900 pairs $3,655/mo rent with a $2,814/mo payment to leave $218/mo cash flow. Total monthly income runs $3,655/mo, and annual cash flow reaches $2,618/yr on $189,142 cash to close. Return on cash invested measures 21.44% in year one, and rental yield registers 7.63% at a $574,900 basis. Equity gained on principal adds $3,710/yr, and annual property appreciation at 5% supports $158,834 by year five. Five-year ROI tracks 110.78% and total cumulative return in cash totals $209,523. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,655/mo property income relative to a $2,814/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1974

2,310 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to 13333 Feldman Place a beautiful FULLY RENOVATED, move-in ready 3-level CORNER townhome on a LARGE LOT with 3 Bedrooms, 1 Den 3.5 baths, and an open layout with beautiful laminate flooring designed for modern living in a well sought location in Herndon. Step inside to find an inviting main level with family room, kitchen - dining combo and access to a beautiful deck for enjoying fresh air outside and perfect for morning coffee, grilling, or entertaining friends. The upgraded kitchen features recessed lights, sleek cabinetry, ample granite counter space, a cute island, and brand-new silver appliances with Wi-Fi connectivity features making it the true heart of the home. Upstairs is a spacious master bed with fully renovated attached bathroom and a walk-in closet; The master bed has large windows and provision to build a balcony. Two additional bedrooms on the upper level provide plenty of rooms for family, guests, or a home office. A fully renovated bath in the upper-level hallway serves these two bedrooms. The finished walk-out lower level adds even more versatility with a spacious recreation room, den, laundry, and a full bath -ideal for movie nights, remote work, or extended stays. Enjoy the convenience of a fully fenced backyard shaded by mature trees, abundant natural light throughout. All this in an excellent Herndon location close to shopping centers, restaurants, parks, Herndon Community Center, golf, and just minutes to major commuter routes, Silver Line Metro, and Dulles Airport.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20170, Herndon, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,818 (100%)
Owner Occupied HU	9,048 (65.5%)
Renter Occupied HU	4,292 (31.1%)
Vacant Housing Units	478 ( 3.5%)
Median Home Value	$710,258
Average Home Value	$778,247