Two-Level Residential Income
For Sale
$758,900
10528 WHITE GRANITE DRIVE, Oakton, VA 22124
The home combines open kitchen and living areas with direct access to a rear garage.
Property Size1,870 SF
Price / SF$405.83
Days on Market49
Property Features for 10528 WHITE GRANITE DRIVE
General Information
Standard status
Active
Size
1,870 SF
Property subtype
Unit/Flat/Apartment
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:
Canopy-re
Added: Sep 12
Changed: Oct 26
Last Checked: Oct 26 at 1:40PM
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 main floor connects the kitchen and living space and provides direct entry to the rear garage. Upstairs, the primary suite includes a spa bath, alongside two additional bedrooms with walk-in closets, a hall bathroom, and a dedicated laundry room.
Key Highlights
- 1,870‑square‑foot, two‑level Avery maisonette
- Open kitchen and living area with direct rear garage access
- Primary suite with spa bath
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$27,992
Cap Rate
3.69%
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 3.69%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$7.84M
$6.86M – $9.15M
NOI $548,700 @ 7.0% cap · market cap 72.30%
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 - The home combines open kitchen and living areas with direct access to a rear garage.
Where is this residential income property located?
The property is located at 10528 WHITE GRANITE DRIVE Oakton, VA.
What is the asking price?
The asking price for this property is $758,900.
What are key features of this property?
This property features: 1,870‑square‑foot, two‑level Avery maisonette; Open kitchen and living area with direct rear garage access; Primary suite with spa bath
