13695 Innovation Station Loop UNIT 77BHerndonVA20171
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Herndon at 13695 Innovation Station Loop UNIT 77B, Herndon, VA, 20171 listed at $654,900 pairs $4,388/mo rent with a $3,205/mo payment to leave $474/mo cash flow. Total monthly income runs $4,388/mo, and annual cash flow reaches $5,682/yr on $215,462 cash to close. Return on cash invested measures 22.7% in year one, and rental yield registers 8.04% at a $654,900 basis. Equity gained on principal adds $4,226/yr, and annual property appreciation at 5% supports $180,937 by year five. Five-year ROI tracks 117.49% and total cumulative return in cash totals $253,144. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,388/mo property income relative to a $3,205/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2023
N/A 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 |
Housing Distribution
Address Breakdown
Residential
21,839
Single Family
13,785
Multi-Family
8,054
Businesses
925
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices