Two-Level Residential Income
For Sale
$699,900
10518 WHITE GRANITE DRIVE Unit 9, Oakton, VA 22124
New-construction condominium residence with direct garage access, three bedrooms, and a dedicated laundry room.
Property Size1,870 SF
Price / SF$374.28
Days on Market110
Property Features for 10518 WHITE GRANITE DRIVE Unit 9
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:
Kerishull
Added: Jun 23
Changed: Oct 8
Last Checked: Oct 10 at 2:19AM
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
Investment Insights
Based on property information with market context.
Unit 9 is a two-level condominium residence within the Magnolia Oaks community in Oakton, Virginia. The 1,870-square-foot layout places the kitchen and living area on the entry level, along with direct access to the rear garage. The upper floor contains a primary suite with a spa-style bathroom, two additional bedrooms, two walk-in closets, a hall bathroom, and a dedicated laundry room.
The property is identified as the lower Avery maisonette unit and carries a 2026 year built designation. It is part of Phase I, which includes three Avery units scheduled for completion in Fall 2026. Phase II is planned to include six Avery units with completion projected for Winter of 2026/2027. The address is 10401 White Granite Drive, Unit 9, Oakton, VA 22124.
The property is identified as the lower Avery maisonette unit and carries a 2026 year built designation. It is part of Phase I, which includes three Avery units scheduled for completion in Fall 2026. Phase II is planned to include six Avery units with completion projected for Winter of 2026/2027. The address is 10401 White Granite Drive, Unit 9, Oakton, VA 22124.
Key Highlights
- 1,870 SF two‑level condominium residence
- Three bedrooms, including an upper‑level primary suite
- Primary suite includes a spa bath; two additional bedrooms have walk‑in closets
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$27,992
Cap Rate
4.00%
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 4.00%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$7.84M
$6.86M – $9.15M
NOI $548,700 @ 7.0% cap · market cap 78.40%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
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
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Residential income property - New-construction condominium residence with direct garage access, three bedrooms, and a dedicated laundry room.
Where is this residential income property located?
The property is located at 10518 WHITE GRANITE DRIVE Unit 9 Oakton, VA.
What is the asking price?
The asking price for this property is $699,900.
What are key features of this property?
This property features: 1,870 SF two‑level condominium residence; Three bedrooms, including an upper‑level primary suite; Primary suite includes a spa bath; two additional bedrooms have walk‑in closets
