2204 Westcourt Ln APT 109, Herndon, VA, 20170 | $605/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

2204 Westcourt Ln APT 109, Herndon, VA, 20170 | $605/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
810 sft

2204 Westcourt Ln APT 213, Herndon, VA, 20170

1 Bed
1 Bath
810 sft

2204 Westcourt Ln APT 209, Herndon, VA, 20170

1 Bed
1 Bath
754 sft

5115 Travis Edward Way APT I, Centreville, VA, 20120

Investment Property+ 1 more

2 Bed
2 Bath
754 sft

8657 Braxted Ln, Manassas, VA, 20110

Nearby investment properties with comparable prices

Investment Property+ 3 more

3 Bed
2 Bath
1170 sft

9828 Buckner Rd, Manassas, VA, 20110

1 Bed
1 Bath
703 sft

13058 Autumn Woods Way APT 303, Fairfax, VA, 22033

2 Bed
1 Bath
930 sft

9559 Coggs Bill Dr APT 102, Manassas, VA, 20110

2 Bed
1 Bath
895 sft

4115 Meadowland Ct #8, Chantilly, VA, 20151

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 2204 Westcourt Ln APT 109, Herndon, VA, 20170 listed at $279,900 pairs $2,278/mo rent with a $1,370/mo payment to leave $605/mo cash flow. Total monthly income runs $2,278/mo, and annual cash flow reaches $7,257/yr on $92,787 cash to close. Return on cash invested measures 27.73% in year one, and rental yield registers 9.77% at a $279,900 basis. Equity gained on principal adds $1,806/yr, and annual property appreciation at 5% supports $77,331 by year five. Five-year ROI tracks 144.51% and total cumulative return in cash totals $134,089. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,278/mo property income relative to a $1,370/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1994

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to 2204 Westcourt Lane #109 in the highly desirable Worldgate Crescent community! This ground-floor condo in a secure building perfectly blends comfort, convenience, and location. Just minutes from Amazon Web Services, the Silver Line Metro, Dulles Airport, and Reston Town Center, this home makes both commuting and leisure effortless. Inside, youll find a bright and open layout featuring: A spacious living room with a cozy gas fireplace and direct access to your private covered patio . A kitchen with ample cabinetry and counter space. A large bedroom with a generous walk-in closet, an additional closet, and private access to the updated bath with a new granite vanity top. Enjoy peace of mind with your assigned parking space plus plenty of visitor parking conveniently located nearby. The community offers premium amenities, including: Two outdoor swimming pools., A modern clubhouse with a fitness center, On-site property management. Scenic walking trails Best of all, youre close to everythingFairfax County Parkway, Rt 28, Rt 7, Dulles Access Road, Tysons, and Loudoun County are all within easy reach. Dining, shopping, and entertainment are just steps away, making this a true love where you live home. Dont miss this move-in ready gem in the heart of it all!

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