Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Herndon at 13517 Sayward Blvd UNIT 80, Herndon, VA, 20171 generates $4,530/mo in rent and, after a $3,304/mo payment, leaves $238/mo in cash flow. Total monthly income is $4,530/mo, and annual cash flow is $2,860/yr on $222,075 invested. Return on cash invested sits at 21.35% in year one, and rental yield is 8.05% on a $675,000 entry. Equity gained on principal adds $4,356/yr, while 5% annual appreciation builds toward $186,490 over five years. Five-year ROI reaches 110.76% and total cumulative return in cash sums $245,967. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,530/mo property income rather than buyer’s personal income.
Townhouse
Built in 2022
N/A lot
$N/A/sqft
$95 monthly HOA
Welcome to 13517 Sayward Boulevard where modern design meets everyday convenience. This beautifully upgraded townhome-style condo offers 3 spacious bedrooms, 2.5 bathrooms, and a thoughtfully designed layout built for comfort and style. This home was built in 2022 and showcases $43,000 in builder upgrades. The heart of the home is the designer kitchen highlighted by a dramatic 12-foot quartz island, sleek stainless steel appliances, and an effortless flow into the living and dining areas. A covered balcony just off the main space invites you to relax outdoors. The main level includes a dedicated office spaceideal for work-from-home days.
Upstairs, the light-filled primary suite offers a walk-in closet and an upgraded bath. Youll also find two generously sized secondary bedrooms and an upper-level laundry area, complete with a large-capacity, Wi-Fi-enabled LG washer and dryer.
The owners have invested an additional $15,000 in thoughtful enhancements, including window treatments, a frameless glass shower door, and a smart LG large-capacity washer and dryer.
Additional fee of $210.37 is a monthly special assessment running to October 1st, 2025.
LOCATION is everything! Ideally located by Dulles Station Community Park with green space, playgrounds, and dog parks, and just moments from Village Center at Dulles, Giant, Starbucks, and more. Easy access to Silver Line Metro, Dulles Airport, Fairfax County Parkway, Dulles Toll Road, and top-rated schools. YOU WILL LOVE LIVING HERE!
Neighborhood data shown for ZIP Code: 20171, Herndon, VA area.
| 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 |
Residential
21,839
Single Family
13,785
Multi-Family
8,054
Businesses
925
Date | Event | Price |
|---|---|---|
| 2025-06-27 | Listed for sale | $675,000 |
| 2025-06-23 | Listing removed | $675,000 |
| 2025-06-19 | Price change | $675,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $7338.97 | 4.71% | $633,490 | 2.00% |
| 2023-06-27 | $7008.78 | N/A | $621,070 | N/A |
Listed by: Gitte Long • Redfin Corporation
Mls Name: Bright MLS
Mls Provider:
Mls ID: #VAFX2251062
Disclaimer: The data relating to real estate for sale on this website appears in part through the BRIGHT Internet Data Exchange program, a voluntary cooperative exchange of property listing data between licensed real estate brokerage firms, and is provided by BRIGHT through a licensing agreement. Listing information is from various brokers who participate in the Bright MLS IDX program and not all listings may be visible on the site. The property information being provided on or through the website is for the personal, non-commercial use of consumers and such information may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. Property information displayed is deemed reliable but is not guaranteed. Copyright 2025 Bright MLS, Inc. [Click here for more information](/mls-disclaimers/#5632)
