Residential Income Property with Roof
For Sale
$995,900
10530 WHITE GRANITE DRIVE, Oakton, VA 22124
The upper-level Camden residence combines a private garage, three bedrooms, and a dedicated laundry room.
Property Size3,252 SF
Price / SF$306.24
Days on Market49
Property Features for 10530 WHITE GRANITE DRIVE
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:
Evansgroupdmv
Added: Sep 12
Changed: Oct 27
Last Checked: Oct 26 at 6:31PM
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 maisonette is arranged across multiple levels, with a garage at the entrance and the main kitchen and living area above. The upper floor includes 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 provides additional outdoor space.
Built in 2026, the residence is identified as an upper unit within Magnolia Oaks. Its layout includes three bedrooms, two full bathrooms, a garage, and a private roof terrace.
Built in 2026, the residence is identified as an upper unit within Magnolia Oaks. Its layout includes three bedrooms, two full bathrooms, a garage, and a private roof terrace.
Key Highlights
- Camden upper‑unit maisonette with a garage
- Three bedrooms, including a primary suite with spa bath
- Two additional bedrooms, each with a walk‑in closet
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$48,679
Cap Rate
4.89%
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 4.89%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$13.63M
$11.93M – $15.90M
NOI $954,210 @ 7.0% cap · market cap 95.81%
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 upper-level Camden residence combines a private garage, three bedrooms, and a dedicated laundry room.
Where is this residential income property located?
The property is located at 10530 WHITE GRANITE DRIVE Oakton, VA.
What is the asking price?
The asking price for this property is $995,900.
What are key features of this property?
This property features: Camden upper‑unit maisonette with a garage; Three bedrooms, including a primary suite with spa bath; Two additional bedrooms, each with a walk‑in closet
