Residential Income Condo with Roof
For Sale
$949,900
10510 WHITE GRANITE DRIVE Unit 13, Oakton, VA 22124
The three-bedroom layout includes an attached garage, dedicated laundry room, and private rooftop outdoor space.
Property Size3,252 SF
Price / SF$292.10
Days on Market130
Property Features for 10510 WHITE GRANITE DRIVE Unit 13
General Information
Standard status
Active
Size
3,252 SF
Property subtype
Unit/Flat/Apartment
Additional Details
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$33,709
Building Details
Building Size
3,252 SF
Year Built
2026
Listing Agency:
Samson Properties
Listed By:
William Samson · License #0225229022
(703) 380-0255
Source:
Canopy-re
Added: Jun 23
Changed: Oct 26
Last Checked: Oct 26 at 3:04PM
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 Camden condo is arranged across three levels. The entrance level includes a garage, with stairs leading to the main living area and its combined kitchen and living spaces. The upper floor contains a primary suite with a spa bath, two additional bedrooms with walk-in closets, a hall bath, and a dedicated laundry room. A roof terrace occupies the third level.
The residence is part of Magnolia Oaks in Oakton. Building 1, with three Camden units, is scheduled for completion in Fall of 2026; a second phase of six Camden units is scheduled for Winter of 2026/2027. The property has a 2026 year built designation.
The residence is part of Magnolia Oaks in Oakton. Building 1, with three Camden units, is scheduled for completion in Fall of 2026; a second phase of six Camden units is scheduled for Winter of 2026/2027. The property has a 2026 year built designation.
Key Highlights
- 3,252‑square‑foot, three‑level Camden condo
- Three bedrooms, including a primary suite; the other two bedrooms have walk‑in closets
- Garage, dedicated laundry room, and third‑level roof terrace
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$48,679
Cap Rate
5.12%
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 5.12%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$13.63M
$11.93M – $15.90M
NOI $954,210 @ 7.0% cap · market cap 100.45%
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 three-bedroom layout includes an attached garage, dedicated laundry room, and private rooftop outdoor space.
Where is this residential income property located?
The property is located at 10510 WHITE GRANITE DRIVE Unit 13 Oakton, VA.
What is the asking price?
The asking price for this property is $949,900.
What are key features of this property?
This property features: 3,252‑square‑foot, three‑level Camden condo; Three bedrooms, including a primary suite; the other two bedrooms have walk‑in closets; Garage, dedicated laundry room, and third‑level roof terrace
