2497 Angeline Dr APT 104, Herndon, VA, 20171 | $519/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

2497 Angeline Dr APT 104, Herndon, VA, 20171 | $519/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1438 sft

42127 Piebald Sq, Aldie, VA, 20105

3 Bed
2 Bath
1310 sft

9412 Westmoreland Ave, Manassas, VA, 20110

2 Bed
2 Bath
1540 sft

5716 Osprey Ct, Clifton, VA, 20124

3 Bed
1 Bath
1128 sft

11817 Colvin Ln, Nokesville, VA, 20181

Nearby investment properties with comparable prices

3 Bed
3 Bath
1680 sft

11152 Stagestone Way, Manassas, VA, 20109

3 Bed
3 Bath
1298 sft

8321 Irongate Way, Manassas, VA, 20109

3 Bed
3 Bath
1558 sft

9558 Walker Way, Manassas Park, VA, 20111

3 Bed
1 Bath
941 sft

310 Manassas Dr, Manassas Park, VA, 20111

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 2497 Angeline Dr APT 104, Herndon, VA, 20171 listed at $394,900 pairs $2,880/mo rent with a $1,933/mo payment to leave $519/mo cash flow. Total monthly income runs $2,880/mo, and annual cash flow reaches $6,230/yr on $130,909 cash to close. Return on cash invested measures 24.67% in year one, and rental yield registers 8.75% at a $394,900 basis. Equity gained on principal adds $2,548/yr, and annual property appreciation at 5% supports $109,104 by year five. Five-year ROI tracks 128.11% and total cumulative return in cash totals $167,711. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,880/mo property income relative to a $1,933/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 2001

N/A lot

$N/A/sqft

No HOA

More details about the property

Be prepared to be WOWED!! NEW describes every inch of this property. As you enter the home, a modern, updated kitchen greets you. Whether you're an accomplished chef or one in the making, you'll enjoy the brand NEW appliances and generous amount of counter space to put your latest creations. A pass through in the kitchen allows you to enjoy the freshly painted and light filled space while welcoming you with a warm and inviting ambiance. The family room is highlighted by a cozy gas fireplace with access to your backyard patio. The neutral palette creates an elegant and serene atmosphere throughout. **** NEW carpet invites you to discover the second level where you can escape the stressors of the day. The spacious primary suite boasts a walk-in closet and a luxurious bathroom complete with dual vanities, a jetted tub, shower, and generous under-sink storage as well as a walkout balcony - perfect for your morning coffee or evening drink! The second bedroom offers an ensuite bathroom for family or guests making it feel like a private retreat. The upper-level laundry is convenient to both bedrooms. **** Located within the highly regarded Fairfax County School District, the property is a short walk to McNair Elementary with nearby bus stops for middle and high schools. The residence combines the tranquility of a quiet, established community with the convenience of easy access to parks, shopping, dining, and major employment centers. Ideally situated just 0.3 miles from McNair Elementary School and minutes to shopping, dining, retail, Frying Pan Park, major commuter routes (Route 267, Route 28, Route 50, Fairfax County Parkway), the Silver Line Metro, Dulles Airport, Reston, Tysons, and much more. **** Community amenities at the Manors at McNair are second to none, offering residents access to two pools, tennis and basketball courts, playgrounds, a community center, clubhouse, and scenic walking trailsall with low monthly condo/HOA fees. Convenient parking includes ample unassigned spaces along with additional street parking for guests. **** This home is move-in ready and awaits its NEW owner. Schedule your private tour today to experience the perfect blend of comfort, style, and convenience.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20171, Herndon, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,705 (100%)
Owner Occupied HU	11,622 (53.5%)
Renter Occupied HU	8,913 (41.1%)
Vacant Housing Units	1,170 ( 5.4%)
Median Home Value	$838,752
Average Home Value	$873,051