13724 Neil Armstrong Ave UNIT 408, 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

13724 Neil Armstrong Ave UNIT 408, Herndon, VA, 20171 | $100/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1607 sft

9535 Damascus Dr, Manassas, VA, 20109

3 Bed
4 Bath
1960 sft

110 Aviary St, Warrenton, VA, 20186

3 Bed
4 Bath
1372 sft

14720 Stream Pond Dr, Centreville, VA, 20120

4 Bed
3 Bath
2514 sft

6397 Tazewell St, Warrenton, VA, 20187

Nearby investment properties with comparable prices

4 Bed
3 Bath
1524 sft

42799 Sykes Ter, Chantilly, VA, 20152

Investment Property+ 1 more

3 Bed
2 Bath
1248 sft

7935 Maplewood Dr, Manassas, VA, 20111

3 Bed
4 Bath
1980 sft

14810 Gap Way, Haymarket, VA, 20169

4 Bed
3 Bath
1968 sft

14228 Creekbranch Way, 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

Investment property for sale in Herndon at 13724 Neil Armstrong Ave UNIT 408, Herndon, VA, 20171 uses $167,790 cash to close to unlock $1,194/yr annual cash flow and $100/mo monthly cash flow. Total monthly income runs $3,148/mo, and a $2,496/mo payment keeps the spread at $100/mo. Purchase price stands at $510,000, and rental yield measures 7.41% with $3,148/mo rent. Return on cash invested shows 20.77% in year one, and 5% annual appreciation builds toward $140,904 over five years. Five-year ROI reaches 107.16% and total cumulative return in cash records $179,799. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,148/mo property income covering a $2,496/mo payment rather than investor’s personal income.

Condo

Built in 2015

N/A lot

$N/A/sqft

No HOA

More details about the property

/** Professional photos will be coming soon!!! **/ Beautiful bright unit with lots of natural light and amazing open floor concept with 1,323 square feet. Huge kitchen with stainless steel appliances, granite counters and a peninsula, upgraded cabinets with lots of storage and pantry. Large dining and living area leads to a nice sized balcony. Upgraded hardwood floors throughout except bedrooms. Fresh coat of paint through out the house and new carpet in the bedrooms (August 2025). Spacious master bedroom with big closets and luxurious bath. Great size second bedroom suite on the other side with a full bath and also two closets. Washer and dryer in the laundry closet. Location is incredibly close to shopping, restaurants, metro and all major roads (66, 50, Fairfax County Parkway, Dulles Toll Rd), and minutes to Dulles Airport. One assigned parking spot(#5) in the ground level garage and plenty of free parking around the building. Live in Convenience & Comfortable Condo. The owner lived in it only about a month out of each year - like new n a elevator midrise condo. Assigned parking spot 5 in the garage and two guest parking tags will be given.

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