13576 Davinci Ln #78, Herndon, VA, 20171 | $100/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

13576 Davinci Ln #78, Herndon, VA, 20171 | $100/mo Cash Flow | Ziffy

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1820 sft

13667 Barren Springs Ct, Centreville, VA, 20121

3 Bed
3 Bath
1650 sft

24682 Hutchinson Farm Dr, Sterling, VA, 20166

4 Bed
4 Bath
2393 sft

8108 Honey Bee Way, Manassas, VA, 20111

4 Bed
3 Bath
2574 sft

8239 Glade Bank Dr, Manassas, VA, 20111

Nearby investment properties with comparable prices

3 Bed
4 Bath
4441 sft

25086 Lomax Ter, Chantilly, VA, 20152

3 Bed
3 Bath
2078 sft

42219 Terrazzo Ter #506, Aldie, VA, 20105

3 Bed
4 Bath
2046 sft

11182 Soldiers Ct, Manassas, VA, 20109

3 Bed
2 Bath
1607 sft

10006 S Grant Ave, Manassas, VA, 20110

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 13576 Davinci Ln #78, Herndon, VA, 20171 earns $100/mo cash flow from $3,445/mo rent with a $2,447/mo payment. Total monthly income totals $3,445/mo, and annual cash flow totals $1,198/yr on $165,750 capital. ROI tracks 20.63% on current figures, and rental yield reads 8.27% at a $500,000 purchase. Equity gained on principal adds $3,226/yr, and 5% annual appreciation supports $138,141 over five years. Five-year ROI reaches 107.37% and total cumulative return in cash sums $177,968. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,445/mo property income instead of your personal income.

Condo

Built in 2006

N/A lot

$N/A/sqft

$229 monthly HOA

More details about the property

Military Owned! Get in now before prices go up!! With rates looking to go lower the market will get more competitive and prices will increase. If you are a buyer without an agent, I am willing to give a 5% discount on the price or If you are an agent with a buyer, I am willing to use you as a dual agent and give you the full 5% commission. This is a must-see end unit in a sought-after community with many upgrades to live in style in a neighborhood with much convenience to shopping, transportation and work. Newer name brand quality dual zone HVAC (cost approx $14,000) has been installed in recent years. This luxury town home style Condo boasts beautiful hardwood floors in the family room and the gourmet kitchen, which includes Corian counters and upgraded kitchen cabinets, intricate moldings, and much more. Dont forget the perfect cozy fireplace to curl up with a favorite book on those cold days. The private master suite located on its own level offers a walk in closet and luxury bathroom with hand laid ceramic tile, dual vanity, separate shower, and soaking tub. The Large open Lower level offers a rec-room with plenty of space for an entertainment center along with exercise equipment, game table or anything you see fit. Let in all the natural light with the many windows only an end-unit like this affords. This home is conveniently located with easy access to shopping, restaurants, the toll road, Dulles airport, and the Metro Silver Line for access to all of the DC Metro area. Do not miss this opportunity to own this beautiful spacious end unit! If interested, please contact me via my number 703-963-3185. If no answer, please send a text. Thank you!!

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