17877 FRALEY Blvd 6 Dumfries, VA 22026
5,215 SF flex/warehouse condo with office and mezzanine.
Property Features for 17877 FRALEY Blvd 6
General Information
- Standard status
- Active
- Size
- 5,215 SF
- Property subtype
- Industrial
Building Details
- Year Built
- 2005
Listing office Samson Properties (571) 359-9047
Listing date Mar 31, 2026
Source Elliman
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
Investment Insights
Based on property information with market context.
Key Highlights
- ±5,215 SF flex/warehouse condominium in a premier business park.
- 4,362 SF of warehouse space featuring 20‑foot clear ceiling heights and a 12'×14' drive‑in door.
- Heavy power: 250‑amp, 480/277V service.
Local Financial Insights For Warehouse
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $85.7k | $16.44 |
| − Vacancy | −$4.2k | −$0.81 |
| EGI | $81.5k | $15.63 |
| − OpEx | −$12.2k | −$2.35 |
| NOI | $69.3k | $13.29 |
Alternative Uses
Property Analytics
Current Use by Public Records
Similar For Sale Nearby
Similar Off Market Nearby
- Baleadas Express DMV — 17397 Wilson St, Dumfries, VA 22026