2904 Rock Manor CtHerndonVA20171
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Herndon at 2904 Rock Manor Ct, Herndon, VA, 20171 listed at $1,025,000 pairs $4,718/mo rent with a $5,017/mo payment. Total monthly income runs $4,718/mo. Return on cash invested measures 15.28% in year one, and rental yield registers 5.52% at a $1,025,000 basis. Equity gained on principal adds $6,614/yr, and annual property appreciation at 5% supports $283,189 by year five. Five-year ROI tracks 77.62% and total cumulative return in cash totals $257,788. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,718/mo property income relative to a $5,017/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1977
0.46 Acres lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
21,839
Single Family
13,785
Multi-Family
8,054
Businesses
925
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices