Owner
$542,965
1077 TREVINO LN, HERNDON, VA
Quick Facts
owner occupied
Yes
vacant
No
corporate owner
No
beds
5
baths
3
sq. ft.
1,425
property type
Townhouse (Residential)
hoa
Yes
About
Residential
Living Area
2 Stories
Full Basement
Heat Pump
Frame
Central
Financial Overview
Home Equity
Property
Outstanding Debt
Property
Loan-to-Value Ratio
Property
Property Features
Year Built
1989
Building Size
1,425 sq ft
Lot Size
1,650 sq ft
Lot Size (Acres)
0.04 acres
Distressed Property Status
In Pre-foreclosure
Property
Notice of Sale Filed
Property
Notice of Default Filed
Property
Scheduled for Auction
Property
Filing Date
Property
Property Location Details
Parcel Number (APN)
0104-25-0092
County
Fairfax County, VA
Metro Area
Washington-Arlington-Alexandria, DC-VA-MD-WV
Zoning
804
Neighborhood/Subdivision
POTOMAC FAIRWAYS SEC 1
Lot Number
92
School District
Fairfax County Public Schools
Legal Description
POTOMAC FAIRWAYS LT 92 SEC 1
Tax & Value Information
Market Value (Total)
$412,820
Building Value
$277,820
Land Value
$135,000
Annual Property Tax
—
Tax Assessment Year
2022
Assessed Value
$412,820
Last Assessment Year
2022
Original Primary Mortgage
Property
Primary Mortgage Type
Property
Original Secondary Mortgage
Property
Secondary Mortgage Type
Property
Current Mortgage Amount
Property
Current Mortgage Type
Property
Interest Rate
Property
Loan Term
Property
Lender Name
—
Last Sale Contract Date
10/22/2013
Recording Date
10/24/2013
Sales Document #
2013.45028003
Primary Owner
Property
Co-Owner
Property
Previous Owner
Property
Previous Co-Owner
Property
Recent sales Comparables
Estimated Value:
$0
Average Price per Sq.Ft.: $0.00
Sales Comparables
Real Estate Investment Analysis
Evaluate this property as a fix & flip opportunity
Estimated Profit
$21,010
Return on Investment
15.60%
After Repair Value
$597,262
Basic Inputs
Financing
Down Payment
20%
Interest Rate
6.5%
Loan Term (Years)
30
Holding Period (months)
6
Show Advanced Options
Analysis Details
Purchase Price
$488,669
Renovation Cost
$27,148
Closing Costs (buying)
$9,773
Holding Costs
$14,826
Selling Costs
$35,836
Total Investment
$134,655
After Repair Value (ARV)
$597,262
Total Costs
$576,252
Estimated Profit
$21,010
Cash Invested
$124,882
Return on Investment
15.60%
Return on Cash Invested
16.82%
Nearby Schools
No Elementary School nearby
No Middle School nearby
No High School nearby
Properties owned by investors
Income Distributions
Ethnicity Distributions
Chart
Yearly Purchases
Connex Segmentation Clusters
Area Profile for Investors
Quiet Residential
Walkability
Poor
(0 POIs within 1mi)
Amenities Within 0.5mi
0
locations
Schools Within 1mi
0
schools
Area Class
A
class
Investor Insight
This is a quiet residential area with 0 amenities within 1 mile.
The area has limited nearby amenities.
Key features for tenant appeal:
Map Filters
Key Amenities in the Area