Residential Income Property with Roof
For Sale
$729,900
10514 WHITE GRANITE DRIVE Unit 11, Oakton, VA 22124
Upper-unit residence offers a multi-level layout, private garage access, dedicated laundry, and flexible indoor-outdoor living.
Property Size1,870 SF
Days on Market130
Property Features for 10514 WHITE GRANITE DRIVE Unit 11
General Information
Standard status
Active
Size
1,870 SF
Property subtype
Unit/Flat/Apartment
Additional Details
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$33,709
Building Details
Building Size
1,870 SF
Year Built
2026
Listing Agency:
Samson Properties
Listed By:
William Samson · License #0225229022
(703) 380-0255
Source:
Barnesrealestatecompany
Added: Jun 23
Changed: Oct 3
Last Checked: Oct 28 at 3:38PM
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 Samson Properties
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 3,252-square-foot upper residence is arranged across multiple levels with the garage and entry on the lower floor. The primary living level combines the kitchen and living areas, while the upper level contains a primary suite with spa bath, two additional bedrooms with walk-in closets, a hall bath, and a dedicated laundry room. A roof terrace occupies the third level, extending the usable living area outdoors. Elevator access is available.
Located at 10401 White Granite Drive in Oakton, Virginia, the property is part of Magnolia Oaks, a residential community associated with Oakton, Vienna, and Fairfax. Construction is identified for 2026, with the Camden units in Phase I scheduled for move-in in Fall 2026 and Phase II planned for Winter 2026/2027.
Located at 10401 White Granite Drive in Oakton, Virginia, the property is part of Magnolia Oaks, a residential community associated with Oakton, Vienna, and Fairfax. Construction is identified for 2026, with the Camden units in Phase I scheduled for move-in in Fall 2026 and Phase II planned for Winter 2026/2027.
Key Highlights
- 3,252‑square‑foot upper residence at 10401 White Granite Drive, Unit 5
- Three‑bedroom layout with primary suite, spa bath, hall bath, and walk‑in closets
- Third‑level roof terrace for outdoor use
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$27,992
Cap Rate
3.84%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$559,840
$559.8K
Cap Rate 7%
$399,886
$399.9K
Cap Rate 9%
$311,022
$311.0K
Market Conditions
NOI Build-Up for 1,870 SF
Gross rent
$53.9K $28.80/SF
− Vacancy
−$3.0K −$1.58/SF
EGI
$50.9K $27.22/SF
− OpEx
−$22.9K −$12.25/SF
NOI
$28.0K $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%
$559,840
Cap Rate 7%
$399,886
Cap Rate 9%
$311,022
Alternative Uses
Best Use
Apartment 5plus
$399.9K
$349.9K – $466.5K
NOI $27,992 @ 7.0% cap · market cap 3.84%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$7.84M
$6.86M – $9.15M
NOI $548,700 @ 7.0% cap · market cap 75.17%
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
581
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 - Upper-unit residence offers a multi-level layout, private garage access, dedicated laundry, and flexible indoor-outdoor living.
Where is this residential income property located?
The property is located at 10514 WHITE GRANITE DRIVE Unit 11 Oakton, VA.
What is the asking price?
The asking price for this property is $729,900.
What are key features of this property?
This property features: 3,252‑square‑foot upper residence at 10401 White Granite Drive, Unit 5; Three‑bedroom layout with primary suite, spa bath, hall bath, and walk‑in closets; Third‑level roof terrace for outdoor use
