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% |
Rental property for sale in Herndon at 532 Merlins Ln, Herndon, VA, 20170 offers $4,066/mo rent that, after a $3,279/mo payment, leaves $61/mo cash flow. Total monthly income is $4,066/mo, and annual cash flow is $735/yr on $220,397 cash. Return on cash invested measures 20.39% in year one, and rental yield stands at 7.28% at a $669,900 entry. Equity gained on principal adds $4,323/yr while 5% annual appreciation compounds into $185,081 by year five. Five-year ROI records 105.14% and total cumulative return in cash reaches $231,729. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,066/mo property income versus a $3,279/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1977
7,963 sqft 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: Pamela Marsters • Long & Foster Real Estate, Inc.
Mls Name: Bright MLS
Mls ID: #VAFX2278518
