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 913 McDaniel Ct, Herndon, VA, 20170 offers a 7.73% rental yield on a $665,000 purchase with $4,286/mo rent. Total monthly income registers $4,286/mo, and a $3,255/mo payment leaves $311/mo available for distribution. Annual cash flow reaches $3,727/yr on $218,785 to close, and return on cash invested stands at 21.76% in year one. Equity gained on principal adds $4,291/yr while 5% annual appreciation supports $183,727 over five years. Portfolio math shows five-year ROI at 112.48% and total cumulative return in cash at $246,079. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,286/mo property income against a $3,255/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1972
0.35 Acres lot
$N/A/sqft
No HOA
Welcome to 913 McDaniel Cta beautifully updated home nestled on a 1/3-acre cul-de-sac lot in the heart of Herndon. This spacious property has been thoughtfully maintained and upgraded throughout, offering both peace of mind and modern comfort.
Step inside to discover new flooring throughout, an open floor plan, and a completely refinished walkout lower level (2022) that added a full third bathroom and two additional bedrooms, offering flexible space for guests, work, or recreation. The freshly painted interior (2025) provides a clean, modern aesthetic. The kitchen features shaker cabinets, stainless steel appliances (2018), and a brand-new dishwasher (2025) for added convenience.
Major system updates include a main sewer line replacement (2023), sump pump (2022), and HVAC outdoor fan (2017)ensuring long-term reliability. The roof is less than 10 years old, and an attic fan (2020) helps improve ventilation and energy efficiency.
Outdoor amenities include a poured concrete pad (2020) ideal for outdoor seating or grilling, a front fence (2018) for added privacy. The working 8-person Jacuzzi hot tub (2019), the wooden playground set, trampoline, and basketball standard all convey with the purchase allowing for immediate enjoyment of your new home.
Ideally located close to downtown Herndon with an array of shopping and restaurant options the Herndon Community Center, Herndon Golf Course, and the Herndon Swim Club and Pool are all located within a mile. Enjoy the abundance of commuting options via Route 28, Route 267, the fairfax County Parkway, Frying Pan road, the Herndon Parkway and Dranesville Road, as well as quick access to Amazon, Dulles Airport, and One Loudoun.
This move-in-ready property combines thoughtful upgrades, flexible living space, and a prime locationan exceptional opportunity in Northern Virginia.
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: Michelle Gildea • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAFX2256946
