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 3252 Tayloe Ct, Herndon, VA, 20171 earns $156/mo cash flow from $3,360/mo rent with a $2,623/mo payment. Total monthly income totals $3,360/mo, and annual cash flow totals $1,876/yr on $176,344 capital. ROI tracks 21.12% on current figures, and rental yield reads 7.52% at a $536,000 purchase. Equity gained on principal adds $3,459/yr, and 5% annual appreciation supports $148,087 over five years. Five-year ROI reaches 109.06% and total cumulative return in cash sums $192,318. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,360/mo property income instead of your personal income.
Townhouse
Built in 1984
1,650 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20171, Herndon, VA area.
| 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 |
Residential
21,839
Single Family
13,785
Multi-Family
8,054
Businesses
925
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: Verria Hairston • Open Door Brokerage, LLC
Mls Name: Bright MLS
Mls ID: #VAFX2242206
