FHA-insured · 542(c) HFA risk-sharing

Herndon Harbor House II

871 Grace St, Herndon, VA 20170 · 60 units

Herndon Harbor House II carries a $3.5 million FHA-insured mortgage at a 6% note rate, endorsed by HUD on May 27, 1999 and maturing in March 2029. HUD's file put the amortized balance at $346,859 as of September 30, 2026, with 2 years 6 months left on the term.

Note rate
6%
Balance, September 2026
$346,859
Monthly principal and interest
$12,480
Matures
March 2029
Original amount
$3,500,000
Original amount per unit
$58,333
Term
324 months (27 years)
First payment
April 1, 2002
Initial endorsement
May 27, 1999
Final endorsement
January 31, 2002
HUD program (as filed)
542(C) HFA RISK SHARING-RECENT COMP (YHN)
FHA project number
05198004
Mortgage holder
Fairfax Cnty Redevelop Hs Auth
Servicer
Fairfax Cnty Redevelop Hs Auth

Insured during construction: initial endorsement May 1999, final endorsement January 2002 once the work was done. HUD's file does not show whether rent or income restrictions apply.

Would a refinance lower the payment?

This loan's 6% rate is above the 5.54% median on HUD apartment loans endorsed in the 12 months before September 30, 2026. At that median, on the same balance and remaining term, principal and interest would run about $12,000 a month instead of about $12,000: roughly $1,000 a year less, before mortgage insurance, closing costs and any prepayment premium in the note.

This is a risk-sharing loan, which HUD does not allow to use a 223(a)(7). The usual route is a new 223(f) loan, sized on the property's current income.

Own this property?

Send it to the commercial mortgage team at Janover Capital LLC. Say whether you are assuming, refinancing or adding a supplemental loan, and we will give you a preliminary read on what a HUD lender is likely to need. Any terms come from the lender.

Janover Capital LLC is not HUD, FHA or the lender on this loan, and is not affiliated with or endorsed by either. The loan figures on this page come from HUD's public file and are not an offer of credit.

The deal
You

Goes to the commercial mortgage desk at Janover Capital LLC, not to HUD. Prefer email? hello@hudmultifamily.loan

Other HUD-insured loans in Herndon

All 6 in Herndon

Watch this loan

HUD posts this file once a month. Leave your email and we'll write when FHA 05198004 leaves it (paid off, refinanced or terminated) and with the new figures when HUD changes its balance or maturity date.

Alert emails have not started on this site yet. Sign-ups are saved and wait until they do.

Source: HUD, Insured Multifamily Mortgages, active file, current as of September 30, 2026. Street address from HUD's Insured Multifamily Properties map layer. Rates and balances are as HUD reports them; if HUD's file is wrong, this page is too. How we use the data.