2204 Westcourt Ln APT 318, Herndon, VA, 20170 | $619/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 318, Herndon, VA, 20170 | $619/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
703 sft

6011 Rosebud Ln APT 101, Centreville, VA, 20121

1 Bed
1 Bath
741 sft

5126 Brittney Elyse Cir APT A, Centreville, VA, 20120

2 Bed
1 Bath
780 sft

8217 Buckland Mill Rd, Gainesville, VA, 20155

2 Bed
1 Bath
930 sft

8383 Buttress Ln APT 401, Manassas, VA, 20110

Nearby investment properties with comparable prices

1 Bed
1 Bath
703 sft

13081 Autumn Woods Way APT 102, Fairfax, VA, 22033

3 Bed
2 Bath
960 sft

7599 Gales Ct APT 204, Manassas, VA, 20109

2 Bed
1 Bath
885 sft

8317 Georgian Ct, Manassas, VA, 20110

- Bed
- Bath
- sft

14522 Lanica Cir, 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 318, Herndon, VA, 20170 earns $619/mo cash flow from $2,322/mo rent with a $1,394/mo payment. Total monthly income totals $2,322/mo, and annual cash flow totals $7,432/yr on $94,444 capital. ROI tracks 27.78% on current figures, and rental yield reads 9.78% at a $284,900 purchase. Equity gained on principal adds $1,838/yr, and 5% annual appreciation supports $78,713 over five years. Five-year ROI reaches 144.78% and total cumulative return in cash sums $136,739. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,322/mo property income instead of your personal income.

Condo

Built in 1994

N/A lot

$N/A/sqft

No HOA

More details about the property

This is the largest one-bedroom layout at Worldgate, offering extra space and comfort. Step inside to a bright, neutral interior featuring a cozy gas fireplace with a classic white mantel and dental moldingperfect for cool evenings. A private balcony extends your living space outdoors, ideal for fresh air and fall breezes. The open-concept kitchen provides generous counter space and cabinet storage, along with a convenient pass-through bar for easy entertaining. The dining area flows seamlessly into the living room, creating a versatile space for both relaxing and hosting. The bedroom offers plush carpet, two closetsincluding a walk-inand direct access to the full bath, complete with white tile, ample vanity space, and the option of a bath or shower. A stackable washer/dryer adds in-unit convenience. Enjoy the best of Worldgate living in this spacious, well-designed homeready to move right in.

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