2-Bedroom Residential Income
For Sale
$454,900
12753 FAIR CREST CT #22, Fairfax, VA 22033
FAIRFAX, VA
Property Size1,360 SF
Price / SF$334.49
Days on Market96
Property Features for 12753 FAIR CREST CT #22
General Information
Property type
Residential Multi Family
Property subtype
Other
Bedrooms
2
Bathrooms
3
Full bathrooms
2
Half bathrooms
1
Rooms
Bedroom 2, Bedroom 1
Subdivision
FAIR LAKES
Elementary school district
FAIRFAX COUNTY PUBLIC SCHOOLS
Middle school district
FAIRFAX COUNTY PUBLIC SCHOOLS
High school district
FAIRFAX COUNTY PUBLIC SCHOOLS
Standard status
Active
Amenities
private rear patio
playgrounds
tot lots
manicured common grounds
Building Details
Year built
1998
Listing Agency:
Vienna/Tysons
(703) 938-4200
Listed By:
Liz Potemra
Added: May 23
Changed: Aug 23
Last Checked: Aug 26 at 9:06AM
MLS# VAFX2314640
Copyright © 2026 Long & Foster Real Estate. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This two-story condominium unit offers approximately 1,360 square feet with two bedrooms, two full bathrooms, and one half bathroom. The main level combines living and family areas with an open kitchen, breakfast space, pantry, hardwood flooring, crown molding, and built-in bookcases. Upstairs, each bedroom has access to a dedicated full bathroom; the primary suite includes a soaking tub and walk-in closet space. A dedicated laundry area is also located on the upper level. Natural gas forced-air heating and central electric air conditioning serve the unit.
The ground-level entry connects the main living area to a private rear patio. Two parking spaces are included, including one directly outside the unit. Fair Lakes Condominium association services include exterior and common-area maintenance, front lawn care, snow removal, trash, and water. Residents also have access to playgrounds, tot lots, and maintained common grounds. The property is near I-66, Route 50, and the Fairfax County Parkway, with retail, grocery, and dining options nearby.
The ground-level entry connects the main living area to a private rear patio. Two parking spaces are included, including one directly outside the unit. Fair Lakes Condominium association services include exterior and common-area maintenance, front lawn care, snow removal, trash, and water. Residents also have access to playgrounds, tot lots, and maintained common grounds. The property is near I-66, Route 50, and the Fairfax County Parkway, with retail, grocery, and dining options nearby.
Key Highlights
- Approximately 1,360 square feet in a two‑story condominium layout
- Two bedrooms, two full bathrooms, and one half bathroom
- Open kitchen with breakfast area, pantry, and wide counter seating
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$20,358
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
4.48%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$407,160
$407.2K
Cap Rate 7%
$290,829
$290.8K
Cap Rate 9%
$226,200
$226.2K
Market Conditions
NOI Build-Up for 1,360 SF
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.
Gross rent
$39.2K $28.80/SF
− Vacancy
−$2.2K −$1.58/SF
EGI
$37.0K $27.22/SF
− OpEx
−$16.7K −$12.25/SF
NOI
$20.4K $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 rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$407,160
Cap Rate 7%
$290,829
Cap Rate 9%
$226,200
Alternative Uses
Best Use
Apartment 5plus
$290.8K
$254.5K – $339.3K
NOI $20,358 @ 7.0% cap · market cap 4.48%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$5.70M
$4.99M – $6.65M
NOI $399,055 @ 7.0% cap · market cap 87.72%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
1
Residential units
Yes
Highway access
Location Intelligence
Trade Area within ½ mile
614
Businesses Nearby
Explore this area
Business Placement
Demographics for 22033, VA
40,692
Population
16,057
Households
2.5
Avg Household Size
37
Median Age
67%
College-Educated
95%
High-School Grad
7.8 sq mi
ZIP Area
5,217
Density / Sq Mi
$134,532
Median Household Income
$75,231
Median Earnings
$2,253
Median Rent
$621,600
Median Home Value
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Residential income property - Two-story condominium layout with a private patio, assigned parking, and community-maintained grounds.
Where is this residential income property located?
The property is located at 12753 FAIR CREST CT #22 Fairfax, VA.
What is the asking price?
The asking price for this property is $454,900.
What are key features of this property?
This property features: Approximately 1,360 square feet in a two‑story condominium layout; Two bedrooms, two full bathrooms, and one half bathroom; Open kitchen with breakfast area, pantry, and wide counter seating
