Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Herndon at 2204 Westcourt Ln SUITE 116, Herndon, VA, 20170 uses $102,765 cash to close to unlock $4,766/yr annual cash flow and $397/mo monthly cash flow. Total monthly income runs $2,250/mo, and a $1,517/mo payment keeps the spread at $397/mo. Purchase price stands at $310,000, and rental yield measures 8.71% with $2,250/mo rent. Return on cash invested shows 24.55% in year one, and 5% annual appreciation builds toward $85,647 over five years. Five-year ROI reaches 127.47% and total cumulative return in cash records $130,999. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,250/mo property income covering a $1,517/mo payment rather than investor’s personal income.
Condo
Built in 1994
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20170, Herndon, VA area.
| 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 |
Residential
13,900
Single Family
11,146
Multi-Family
2,754
Businesses
1,291
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: TRACY BAPTISTE • Coldwell Banker Realty
Mls Name: Bright MLS
Mls ID: #VAFX2255380
