Top-Floor Residential Income
For Sale
$920,000
22127 HEADWATER TERRACE Unit 400, Ashburn, VA 20148
Completed in 2024, this single-level residence offers private elevator access, three bedrooms, premium finishes, and a two-car garage.
Property Size2,217 SF
Days on Market49
Property Features for 22127 HEADWATER TERRACE Unit 400
General Information
Standard status
Active
Size
2,217 SF
Property subtype
Unit/Flat/Apartment
Taxes and HOA fees
Annual Taxes
$5,739
Building Details
Building Size
2,217 SF
Year Built
2024
Listing Agency:
EXP Realty, LLC
(571) 283-8131
Listed By:
Nadia F Khan · License #0225214732
(571) 283-8131
Source:
Barnesrealestatecompany
Added: Jun 18
Changed: Aug 2
Last Checked: Aug 4 at 8:49AM
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 EXP Realty, LLC
Investment Insights
Based on property information with market context.
Completed in 2024, this top-floor, single-level residence combines three bedrooms with 2.5 baths, an open living, dining, and kitchen arrangement, and a dedicated study behind glass French doors. Engineered hardwood extends through the main living areas, primary suite, and study. The kitchen includes an oversized island, quartzite and quartz countertops, 42-inch espresso cabinetry, double wall ovens, and upgraded lighting. The primary suite features two walk-in closets with built-in storage and an en-suite bath with dual vanities and an upgraded shower. A separate laundry room provides side-by-side machines and overhead cabinets.
A private elevator connects the two-car garage directly to the residence, creating step-free access throughout. The garage has an EV charging outlet, epoxy flooring, and painted walls and ceiling. The balcony overlooks greenery and includes an automatic retractable screen for enclosed outdoor use. Ashburn Metro Silver Line is a five-minute walk away. Community amenities include a clubhouse, pool, trails, and tot lots, while condo fees cover snow removal, lawn care, and exterior maintenance.
A private elevator connects the two-car garage directly to the residence, creating step-free access throughout. The garage has an EV charging outlet, epoxy flooring, and painted walls and ceiling. The balcony overlooks greenery and includes an automatic retractable screen for enclosed outdoor use. Ashburn Metro Silver Line is a five-minute walk away. Community amenities include a clubhouse, pool, trails, and tot lots, while condo fees cover snow removal, lawn care, and exterior maintenance.
Key Highlights
- Completed in 2024 with three bedrooms and 2.5 baths
- Top‑floor, single‑level layout with no residence above
- Private elevator provides direct access from the two‑car garage
Financial Insights For Apartment 5plus
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 | $67.3k | $30.36 |
| − Vacancy | −$4.4k | −$2.00 |
| EGI | $62.9k | $28.36 |
| − OpEx | −$28.3k | −$12.76 |
| NOI | $34.6k | $15.60 |
2,217 SF · lease $30.36/SF/yr · vacancy 6.60% · expense 45.00%
Alternative Uses
Best Use
Apartment 5plus
$493.9K
$432.2K – $576.3K
NOI $34,576 @ 7.0% cap · market cap 3.76%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$694.8K
$607.9K – $810.6K
NOI $48,635 @ 7.0% cap · market cap 5.29%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Current Use
Location Intelligence
Trade Area within ½ mile
540
Businesses Nearby
Explore this area
Business Placement
Demographics for 20148, VA
61,793
Population
20,413
Households
3
Avg Household Size
34
Median Age
77%
College-Educated
97%
High-School Grad
19.4 sq mi
ZIP Area
3,185
Density / Sq Mi
$233,502
Median Household Income
$119,027
Median Earnings
$2,647
Median Rent
$843,800
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 - Completed in 2024, this single-level residence offers private elevator access, three bedrooms, premium finishes, and a two-car garage.
Where is this residential income property located?
The property is located at 22127 HEADWATER TERRACE Unit 400 Ashburn, VA.
What is the asking price?
The asking price for this property is $920,000.
What are key features of this property?
This property features: Completed in 2024 with three bedrooms and 2.5 baths; Top‑floor, single‑level layout with no residence above; Private elevator provides direct access from the two‑car garage
