Residential Income Property with
For Sale
$209,000
Pending
125 CLUBHOUSE DRIVE SW Unit 8, Leesburg, VA 20175
Shared community amenities include an outdoor pool, walking trails, picnic areas and a gazebo.
Property Size761 SF
Days on Market202
Property Features for 125 CLUBHOUSE DRIVE SW Unit 8
General Information
Standard status
Pending
Size
761 SF
Property subtype
Penthouse Unit/Flat/Apartment
Additional Details
Highway Access
Yes
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$1,886
Amenities
outdoor pool
picnic areas
public grills
gazebo
walking trails
tot lots
green spaces
abundant parking
private balcony
Building Details
Building Size
761 SF
Year Built
1971
Listing Agency:
REAL Realty
Listed By:
Catoctin Properties
(703) 340-8986
Source:
Catoctinproperties
Added: Apr 10
Changed: Oct 27
Last Checked: Oct 26 at 3:59PM
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 REAL Realty
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 residential income property is a condo with 761 square feet of interior space. The layout connects the kitchen and living area, while the primary bedroom offers generous closet storage. A private balcony adds outdoor space, and the kitchen has been updated. The building dates to 1971.
Community features include an outdoor pool, picnic areas with grills, a gazebo, walking trails, playground areas and green space. A personal storage unit and washer and dryer are located on the lower floor, and parking is available.
Downtown Leesburg, Leesburg Premium Outlets, Route 7, restaurants and grocery stores are within minutes of the property.
Community features include an outdoor pool, picnic areas with grills, a gazebo, walking trails, playground areas and green space. A personal storage unit and washer and dryer are located on the lower floor, and parking is available.
Downtown Leesburg, Leesburg Premium Outlets, Route 7, restaurants and grocery stores are within minutes of the property.
Key Highlights
- 761 square feet of condo space
- Private balcony and an updated kitchen
- Primary bedroom with ample closet space
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$11,869
Cap Rate
5.68%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$237,380
$237.4K
Cap Rate 7%
$169,557
$169.6K
Cap Rate 9%
$131,878
$131.9K
Market Conditions
NOI Build-Up for 761 SF
Gross rent
$23.1K $30.36/SF
− Vacancy
−$1.5K −$2.00/SF
EGI
$21.6K $28.36/SF
− OpEx
−$9.7K −$12.76/SF
NOI
$11.9K $15.60/SF
Area
Loudoun County, VA
Vacancy
6.60%
Lease Rate
$30.36 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$237,380
Cap Rate 7%
$169,557
Cap Rate 9%
$131,878
Alternative Uses
Best Use
Apartment 5plus
$169.6K
$148.4K – $197.8K
NOI $11,869 @ 7.0% cap · market cap 5.68%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$238.5K
$208.7K – $278.2K
NOI $16,694 @ 7.0% cap · market cap 7.99%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
1
Residential units
Yes
Highway access
Location Intelligence
Trade Area within ½ mile
103
Businesses Nearby
Explore this area
Business Placement
Demographics for 20175, VA
33,245
Population
12,695
Households
2.6
Avg Household Size
38
Median Age
64%
College-Educated
94%
High-School Grad
59.0 sq mi
ZIP Area
563
Density / Sq Mi
$168,035
Median Household Income
$80,588
Median Earnings
$2,039
Median Rent
$717,700
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Frequently Asked Questions
What type of property is this?
Residential income property - Shared community amenities include an outdoor pool, walking trails, picnic areas and a gazebo.
Where is this residential income property located?
The property is located at 125 CLUBHOUSE DRIVE SW Unit 8 Leesburg, VA.
What is the asking price?
The asking price for this property is $209,000.
What are key features of this property?
This property features: 761 square feet of condo space; Private balcony and an updated kitchen; Primary bedroom with ample closet space
