Tatum 16-R1-RT Plan, Arpina ValleyHerndonVA20171
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
Rental property for sale in Herndon at Tatum 16-R1-RT Plan, Arpina Valley, Herndon, VA, 20171 offers $4,842/mo rent that, after a $3,514/mo payment, leaves $550/mo cash flow. Total monthly income is $4,842/mo, and annual cash flow is $6,602/yr on $236,219 cash. Return on cash invested measures 22.86% in year one, and rental yield stands at 8.09% at a $717,990 entry. Equity gained on principal adds $4,633/yr while 5% annual appreciation compounds into $198,367 by year five. Five-year ROI records 118.33% and total cumulative return in cash reaches $279,528. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,842/mo property income versus a $3,514/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2026
N/A 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
