2201 Westcourt Ln APT 302, Herndon, VA, 20170 | $748/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

2201 Westcourt Ln APT 302, Herndon, VA, 20170 | $748/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1233 sft

3840 Lightfoot St UNIT 349, Chantilly, VA, 20151

3 Bed
1 Bath
1508 sft

14843 Lee Hwy, Gainesville, VA, 20155

3 Bed
3 Bath
1620 sft

7630 Jordon Hollow Ct, Manassas, VA, 20109

2 Bed
2 Bath
1421 sft

25280 Lake Shore Sq UNIT 303, South riding, VA, 20152

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

5840 Moonstone Way #101, Haymarket, VA, 20169

2 Bed
3 Bath
1247 sft

14444 Village High St #87, Gainesville, VA, 20155

1.1 G - Grace Plan, The Flats at Heathcote Village by Del Webb

1 Bed
1 Bath
995 sft

1.1 G - Grace Plan, The Flats at Heathcote Village by Del Webb, Haymarket, VA, 20169

1 Bed
2 Bath
995 sft

5840 Moonstone Way #6, 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

Rental property for sale in Herndon at 2201 Westcourt Ln APT 302, Herndon, VA, 20170 generates $2,989/mo in rent and, after a $1,835/mo payment, leaves $748/mo in cash flow. Total monthly income is $2,989/mo, and annual cash flow is $8,974/yr on $124,279 invested. Return on cash invested sits at 27.13% in year one, and rental yield is 9.57% on a $374,900 entry. Equity gained on principal adds $2,419/yr, while 5% annual appreciation builds toward $103,578 over five years. Five-year ROI reaches 141.29% and total cumulative return in cash sums $175,591. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,989/mo property income rather than buyer’s personal income.

Townhouse

Built in 1994

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to 2201 Westcourt Lane #302 A stylish Spacious 2-level TOWNHOUSE-style condo. 2-bedroom, 2-bathroom offers the perfect blend of smart updates, thoughtful design, and unbeatable functionality. Spanning two floors and 1,140 square feet, this residence lives large with three private outdoor balconies, an open and airy atmosphere, and countless modern upgrades. Step inside to a welcoming main level featuring hardwoods, an updated kitchen with quartz countertops, beautiful white cabinets, upgraded stainless steel appliances including gas stove and a built-in microwave, as well as a generously sized pantry for all your storage needs. The open floor plan flows effortlessly to the cozy living space, anchored by a fireplace, and out to your first private balcony perfect for morning coffee or evening gatherings. Hardwoods continue upstairs and throughout. There is a BR level laundry closet with a stacked washer/dryer, a wonderful loft area perfect for a home office, a hall-accessible bathroom, and two spacious bedrooms. The primary suite is a true retreat, featuring its own private patio and an en suite bathroom thoughtfully updated with dual sinks and upgraded lighting creating a sleek and functional space to start and end your day. The second bedroom is light-filled with large windows, a generous walk-in closet, direct access to the second full upgraded bathroom and its own private balcony. This home is truly move-in ready. Whether youre looking for easy everyday living or a sleek space to entertain, this home has it all. Perfectly situated in Herndon with access to shopping, dining, commuter routes, and more this is your opportunity to enjoy the comfort and convenience of a fully updated home in a prime location. One reserved parking spot and as many extra permits as the number of cars you have. The community offers two pools, a fitness room and community room. Conveniently located a ten minute walk to Herndon Silver Line Metro Station, three parks/playgrounds within walking distance, 10 minute walk to Worldgate shops, movies, coffee shops, after school programs & indoor tennis, with easy access to businesses, Dulles Airport, Rt. 28, the Dulles Toll Road, all downtown Herndon and Reston shops and restaurants. Immaculate and move-in ready! (Check out the 3D Tour.)

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