Residential Income Property with Roof
For Sale
$924,900
10506 WHITE GRANITE DRIVE Unit 15, Oakton, VA 22124
The Camden condo pairs an attached garage with a private rooftop entertaining area.
Property Size3,252 SF
Price / SF$284.41
Days on Market130
Property Features for 10506 WHITE GRANITE DRIVE Unit 15
General Information
Standard status
Active
Size
3,252 SF
Property subtype
Unit/Flat/Apartment
Units
Unit Mix
1 x 3BR/2BA
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$33,709
Amenities
roof terrace
Building Details
Building Size
3,252 SF
Year Built
2026
Listing Agency:
Samson Properties
Listed By:
William Samson · License #0225229022
(703) 380-0255
Source:
Catoctinproperties
Added: Jun 23
Changed: Oct 26
Last Checked: Oct 26 at 3:12PM
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.
The Camden is an upper-level condominium with an attached garage, an open kitchen and living area, and a private roof terrace. Its 3,252-square-foot layout includes a primary suite with a spa bath, two additional bedrooms with walk-in closets, a hall bathroom, and a dedicated laundry room.
Key Highlights
- 3,252‑square‑foot Camden condominium
- Private roof terrace
- Attached garage
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$48,679
Cap Rate
5.26%
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 5.26%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$13.63M
$11.93M – $15.90M
NOI $954,210 @ 7.0% cap · market cap 103.17%
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 Camden condo pairs an attached garage with a private rooftop entertaining area.
Where is this residential income property located?
The property is located at 10506 WHITE GRANITE DRIVE Unit 15 Oakton, VA.
What is the asking price?
The asking price for this property is $924,900.
What are key features of this property?
This property features: 3,252‑square‑foot Camden condominium; Private roof terrace; Attached garage
