2203 Westcourt Ln APT 304, Herndon, VA, 20170 | $854/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

2203 Westcourt Ln APT 304, Herndon, VA, 20170 | $854/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1294 sft

4119 Dawn Valley Ct, Chantilly, VA, 20151

4 Bed
2 Bath
1920 sft

11106 Lake Jackson Dr, Manassas, VA, 20111

3 Bed
4 Bath
1632 sft

7530 Campbell Ct, Manassas, VA, 20109

3 Bed
2 Bath
1092 sft

9185 Winterset Dr, Manassas, VA, 20110

Nearby investment properties with comparable prices

Investment Property+ 1 more

3 Bed
2 Bath
1224 sft

7505 Bosbury Ct, Manassas, VA, 20111

2 Bed
2 Bath
1239 sft

5628 Willoughby Newton Dr UNIT 15, Centreville, VA, 20120

3 Bed
3 Bath
1469 sft

7988 Copperfield Way, Manassas, VA, 20109

4 Bed
3 Bath
2075 sft

8624 Artillery Rd, 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

Rental property for sale in Herndon at 2203 Westcourt Ln APT 304, Herndon, VA, 20170 generates $3,035/mo in rent and, after a $1,786/mo payment, leaves $854/mo in cash flow. Total monthly income is $3,035/mo, and annual cash flow is $10,243/yr on $120,998 invested. Return on cash invested sits at 28.37% in year one, and rental yield is 9.98% on a $365,000 entry. Equity gained on principal adds $2,355/yr, while 5% annual appreciation builds toward $100,843 over five years. Five-year ROI reaches 147.97% and total cumulative return in cash sums $179,035. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,035/mo property income rather than buyer’s personal income.

Condo

Built in 1994

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to Your Renovated 2-Bedroom, 2-Bathroom Condo in the Highly Desirable Worldgate Community! This beautifully updated 2-bedroom, 2-bathroom condo offers 1,140 square feet of stylish, functional living in the heart of the Worldgate Condominiums. Ideally located just a short walk from the Herndon Metro Station, close to Dulles Airport, and surrounded by top-rated shopping, dining, and entertainment, this home delivers comfort and convenience in equal measure. What makes this home stand out: Fully renovated bathrooms with elegant finishes New flooring throughout for a clean, modern look Open-concept living and dining area with abundant natural light Gas fireplace adds warmth and charm Private balcony off the family room, ideal for relaxing or entertaining Private balconies off both bedroomsa rare bonus that offers fresh air and a peaceful retreat in every room This thoughtfully designed layout separates the bedrooms from the main living space, ensuring privacy and flexibility for guests, work-from-home setups, or simply unwinding at the end of the day. Additional highlights: In-unit washer and dryer Assigned parking space (#271) directly in front of the building Resort-style community amenities, including: Swimming pool Clubhouse Fitness and recreation center Scenic walking paths and more Whether you're a commuter, traveler, or someone looking for stylish, low-maintenance living, this move-in ready condo checks every box.

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