Upper-Unit Residential Income
For Sale
$999,900
10526 WHITE GRANITE DRIVE Unit 5, Oakton, VA 22124
Open main living areas connect with a garage, dedicated laundry, and rooftop outdoor space.
Property Size3,252 SF
Days on Market58
Property Features for 10526 WHITE GRANITE DRIVE Unit 5
General Information
Standard status
Active
Size
3,252 SF
Elevators
Yes
Property subtype
Unit/Flat/Apartment
Additional Details
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$33,709
Amenities
garage
roof terrace
laundry room
Building Details
Building Size
3,252 SF
Year Built
2026
Listing Agency:
Samson Properties
Listed By:
William Samson · License #0225229022
(703) 380-0255
Source:
Barnesrealestatecompany
Added: Aug 30
Changed: Oct 25
Last Checked: Oct 25 at 2:27AM
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 upper-level Camden residence at Magnolia Oaks is arranged across multiple levels, with garage access at the entry, a combined kitchen and living area, and three bedrooms upstairs. The primary suite includes a spa-style bath, while the two additional bedrooms feature walk-in closets. A separate laundry room and hall bathroom support daily functionality, and the home includes a third-level roof terrace for outdoor use.
The property is located in Oakton, Virginia, within the Oakton, Vienna, and Fairfax area. Elevator access is available. The model is scheduled for completion in Fall 2026, with Phase I residences planned for move-in during Fall 2026 and Phase II Camden residences expected in Winter 2026/2027.
The property is located in Oakton, Virginia, within the Oakton, Vienna, and Fairfax area. Elevator access is available. The model is scheduled for completion in Fall 2026, with Phase I residences planned for move-in during Fall 2026 and Phase II Camden residences expected in Winter 2026/2027.
Key Highlights
- Three‑bedroom upper Camden residence at Magnolia Oaks
- Multi‑level layout with garage entry and main living areas above
- Primary suite with spa‑style bath
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$48,679
Cap Rate
4.87%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$973,580
$973.6K
Cap Rate 7%
$695,414
$695.4K
Cap Rate 9%
$540,878
$540.9K
Market Conditions
NOI Build-Up for 3,252 SF
Gross rent
$93.7K $28.80/SF
− Vacancy
−$5.2K −$1.58/SF
EGI
$88.5K $27.22/SF
− OpEx
−$39.8K −$12.25/SF
NOI
$48.7K $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%
$973,580
Cap Rate 7%
$695,414
Cap Rate 9%
$540,878
Alternative Uses
Best Use
Apartment 5plus
$695.4K
$608.5K – $811.3K
NOI $48,679 @ 7.0% cap · market cap 4.87%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$13.63M
$11.93M – $15.90M
NOI $954,210 @ 7.0% cap · market cap 95.43%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
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 - Open main living areas connect with a garage, dedicated laundry, and rooftop outdoor space.
Where is this residential income property located?
The property is located at 10526 WHITE GRANITE DRIVE Unit 5 Oakton, VA.
What is the asking price?
The asking price for this property is $999,900.
What are key features of this property?
This property features: Three‑bedroom upper Camden residence at Magnolia Oaks; Multi‑level layout with garage entry and main living areas above; Primary suite with spa‑style bath
