Residential Income Property with
For Sale
$294,999
10200 BUSHMAN DRIVE Unit 104, Oakton, VA 22124
The ground-level condo includes a separate dining area, an eat-in kitchen nook, in-unit laundry, and a private patio.
Property Size920 SF
Price / SF$320.65
Days on Market33
Property Features for 10200 BUSHMAN DRIVE Unit 104
General Information
Standard status
Active
Size
920 SF
Property subtype
Unit/Flat/Apartment
Additional Details
Public Transit
Yes
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$3,342
Amenities
clubhouse
fitness center
pool
tennis courts
basketball courts
walking/biking trails
in-unit washer/dryer
private patio
sunroom
Building Details
Building Size
920 SF
Year Built
1978
Listing Agency:
Libra Realty, LLC
Listed By:
Wentong Chen · License #0225179245
(571) 201-0696
Source:
Horsefarmsandcountryhomes
Added: Sep 28
Changed: Oct 26
Last Checked: Oct 26 at 2:48PM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Libra Realty, LLC
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This 920-square-foot, ground-level condo at The Vistas at Oakton features a separate dining area, an eat-in kitchen nook, and a washer and dryer. A private patio connects through a sliding glass door to an exposed-brick sunroom; a separate front entrance opens to a foyer with a coat closet. Storage is provided throughout. The primary bedroom has a walk-in closet and connects to a renovated bathroom.
Updates include engineered hardwood flooring in the bedroom (2021), entry and dining room light fixtures (2023), a Whirlpool over-the-range microwave (2025), and interior repainting in the bathroom, living room, kitchen, bedroom, and bedroom closet (2024). The building dates to 1978.
The condo is less than a mile from Vienna/Fairfax-GMU Metro station and minutes from public transit, shopping, dining, and parks. Community amenities include a clubhouse, fitness center, pool, tennis and basketball courts, paved walking and biking trails, and maintained grounds.
Updates include engineered hardwood flooring in the bedroom (2021), entry and dining room light fixtures (2023), a Whirlpool over-the-range microwave (2025), and interior repainting in the bathroom, living room, kitchen, bedroom, and bedroom closet (2024). The building dates to 1978.
The condo is less than a mile from Vienna/Fairfax-GMU Metro station and minutes from public transit, shopping, dining, and parks. Community amenities include a clubhouse, fitness center, pool, tennis and basketball courts, paved walking and biking trails, and maintained grounds.
Key Highlights
- 920‑square‑foot, ground‑level condo with a private patio and exposed‑brick sunroom
- Less than a mile from Vienna/Fairfax‑GMU Metro station
- Bedroom flooring replaced with engineered hardwood in 2021
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$13,771
Cap Rate
4.67%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$275,420
$275.4K
Cap Rate 7%
$196,729
$196.7K
Cap Rate 9%
$153,011
$153.0K
Market Conditions
NOI Build-Up for 920 SF
Gross rent
$26.5K $28.80/SF
− Vacancy
−$1.5K −$1.58/SF
EGI
$25.0K $27.22/SF
− OpEx
−$11.3K −$12.25/SF
NOI
$13.8K $14.97/SF
Area
Fairfax County, VA
Vacancy
5.50%
Lease Rate
$28.80 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$275,420
Cap Rate 7%
$196,729
Cap Rate 9%
$153,011
Alternative Uses
Best Use
Apartment 5plus
$196.7K
$172.1K – $229.5K
NOI $13,771 @ 7.0% cap · market cap 4.67%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$3.86M
$3.37M – $4.50M
NOI $269,949 @ 7.0% cap · market cap 91.51%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
432
Businesses Nearby
Explore this area
Business Placement
Demographics for 22124, VA
18,488
Population
7,049
Households
2.6
Avg Household Size
43
Median Age
81%
College-Educated
99%
High-School Grad
10.3 sq mi
ZIP Area
1,795
Density / Sq Mi
$216,712
Median Household Income
$114,420
Median Earnings
$2,469
Median Rent
$979,900
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Frequently Asked Questions
What type of property is this?
Residential income property - The ground-level condo includes a separate dining area, an eat-in kitchen nook, in-unit laundry, and a private patio.
Where is this residential income property located?
The property is located at 10200 BUSHMAN DRIVE Unit 104 Oakton, VA.
What is the asking price?
The asking price for this property is $294,999.
What are key features of this property?
This property features: 920‑square‑foot, ground‑level condo with a private patio and exposed‑brick sunroom; Less than a mile from Vienna/Fairfax‑GMU Metro station; Bedroom flooring replaced with engineered hardwood in 2021
