Residential Income Property with Roof
For Sale
$949,900
10512 WHITE GRANITE DRIVE Unit 12, Oakton, VA 22124
The Camden residence pairs a private garage with an upper-level living area and a rooftop terrace.
Property Size3,252 SF
Price / SF$292.10
Days on Market130
Property Features for 10512 WHITE GRANITE DRIVE Unit 12
General Information
Standard status
Active
Size
3,252 SF
Total Parking Spaces
1
Property subtype
Unit/Flat/Apartment
Additional Details
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:
Canopy-re
Added: Jun 23
Changed: Oct 26
Last Checked: Oct 26 at 1:33PM
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 residence is arranged with a garage at the entry level, a main living floor, and a bedroom level above. The main floor combines kitchen and living space. Upstairs, the primary suite includes a bath, while two additional bedrooms each have a walk-in closet; a hall bath and dedicated laundry room complete the level. A roof terrace provides outdoor space. The property is identified as a 2026 build.
The first phase includes three Camden units in Building 1, with completion scheduled for fall 2026. A second phase of six Camden units is planned for winter 2026/2027.
The first phase includes three Camden units in Building 1, with completion scheduled for fall 2026. A second phase of six Camden units is planned for winter 2026/2027.
Key Highlights
- 3,252‑square‑foot Camden residence
- Garage at the entrance level
- Three bedrooms, including a primary suite; two secondary bedrooms have walk‑in closets
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 Camden residence pairs a private garage with an upper-level living area and a rooftop terrace.
Where is this residential income property located?
The property is located at 10512 WHITE GRANITE DRIVE Unit 12 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 Camden residence; Garage at the entrance level; Three bedrooms, including a primary suite; two secondary bedrooms have walk‑in closets
