Three-Bedroom Condominium with Roof
For Sale
$1,019,900
10520 WHITE GRANITE DRIVE Unit 8, Oakton, VA 22124
Two-level living includes an attached garage, dedicated laundry room, and private outdoor space on the third level.
Property Size3,252 SF
Price / SF$313.62
Days on Market130
Property Features for 10520 WHITE GRANITE DRIVE Unit 8
General Information
Standard status
Active
Size
3,252 SF
Property subtype
Unit/Flat/Apartment
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:
Catoctinproperties
Added: Jun 23
Changed: Oct 26
Last Checked: Oct 26 at 11:10AM
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 upper-level Camden condominium offers 3,252 square feet across two levels of living space, with an attached garage at the entry level. The main floor brings the kitchen and living areas together. Upstairs are 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 on the third level provides additional outdoor space. The residence was built in 2026.
Located at 10520 White Granite Drive in Oakton, the property is part of Magnolia Oaks. Building 1 includes three Camden units in Phase I, scheduled for completion in Fall of 2026. Phase II includes six Camden units, with completion scheduled for Winter of 2026/2027.
Located at 10520 White Granite Drive in Oakton, the property is part of Magnolia Oaks. Building 1 includes three Camden units in Phase I, scheduled for completion in Fall of 2026. Phase II includes six Camden units, with completion scheduled for Winter of 2026/2027.
Key Highlights
- 3,252 square feet of living space
- Two additional bedrooms, each with a walk‑in closet
- Attached garage at the entry level
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$48,679
Cap Rate
4.77%
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 4.77%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$13.63M
$11.93M – $15.90M
NOI $954,210 @ 7.0% cap · market cap 93.56%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
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 - Two-level living includes an attached garage, dedicated laundry room, and private outdoor space on the third level.
Where is this residential income property located?
The property is located at 10520 WHITE GRANITE DRIVE Unit 8 Oakton, VA.
What is the asking price?
The asking price for this property is $1,019,900.
What are key features of this property?
This property features: 3,252 square feet of living space; Two additional bedrooms, each with a walk‑in closet; Attached garage at the entry level
