Residential Income Property with
For Sale
$699,900
10504 WHITE GRANITE DRIVE Unit 16, Oakton, VA 22124
The two-level layout places the kitchen and living area downstairs, with three bedrooms and laundry upstairs.
Property Size1,870 SF
Price / SF$374.28
Days on Market130
Property Features for 10504 WHITE GRANITE DRIVE Unit 16
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:
Horsefarmsandcountryhomes
Added: Jun 23
Changed: Oct 27
Last Checked: Oct 26 at 3:58PM
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 1,870-square-foot Avery maisonette is arranged across two levels. The lower floor combines the kitchen and living area and provides direct access to the rear garage. Upstairs, the primary suite includes a bath, while two additional bedrooms each have a walk-in closet. A second hall bath and a dedicated laundry room complete the upper-level layout.
The property was built in 2026. Customizations are available.
The property was built in 2026. Customizations are available.
Key Highlights
- 1,870‑square‑foot two‑level Avery maisonette
- Rear garage access directly from the main living level
- Three upstairs bedrooms, including a primary suite with bath
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.
How Realmo checks its estimates
Property 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
Frequently Asked Questions
What type of property is this?
Residential income property - The two-level layout places the kitchen and living area downstairs, with three bedrooms and laundry upstairs.
Where is this residential income property located?
The property is located at 10504 WHITE GRANITE DRIVE Unit 16 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‑square‑foot two‑level Avery maisonette; Rear garage access directly from the main living level; Three upstairs bedrooms, including a primary suite with bath
