First-Floor Medical Office
For Sale
$315,000
27-106 Elden St, Herndon, VA 20170
Renovated professional suite with four exam rooms and dedicated reception, storage, laundry, and restroom areas.
Property Size1,220 SF
Price / SF$258.20
Days on Market120
Property Features for 27-106 Elden St
General Information
Standard status
Active
Size
1,220 SF
Additional Details
Floor
First Floor
Office Units
1
Taxes and HOA fees
Annual Taxes
$4,553
Building Details
Year Renovated
2021
Listing Agency:
Samson Properties
(703) 378-8810
Listed By:
Leyi Wang · License #0225212385
(202) 256-0851
Source:
Exprealty
Added: Jun 9
Changed: Oct 6
Last Checked: Oct 5 at 11:21PM
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.
Suite 13 is a first-floor medical office condominium within Stuart Professional Village. The approximately 1,220-square-foot layout includes four exam rooms, a front office, waiting area, powder room, laundry room, and two storage rooms. The suite was fully renovated and received a new AC system in 2021.
The property is located at 27-106 Elden St in Herndon, near Reston Hospital. Parking spaces are available for employees and clients, supporting the suite’s professional office configuration.
The property is located at 27-106 Elden St in Herndon, near Reston Hospital. Parking spaces are available for employees and clients, supporting the suite’s professional office configuration.
Key Highlights
- Approximately 1, 220 square feet on the first floor
- Four exam rooms with front office and waiting area
- Two storage rooms, laundry room, and powder room
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$23,094
Cap Rate
7.33%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$461,880
$461.9K
Cap Rate 7%
$329,914
$329.9K
Cap Rate 9%
$256,600
$256.6K
Market Conditions
NOI Build-Up for 1,220 SF
Gross rent
$36.0K $29.52/SF
− Vacancy
−$5.2K −$4.28/SF
EGI
$30.8K $25.24/SF
− OpEx
−$7.7K −$6.31/SF
NOI
$23.1K $18.93/SF
Area
Fairfax County, VA
Vacancy
14.50%
Lease Rate
$29.52 /SF/Yr
Expense Ratio
25.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$461,880
Cap Rate 7%
$329,914
Cap Rate 9%
$256,600
Alternative Uses
Best Use
Office B
$329.9K
$288.7K – $384.9K
NOI $23,094 @ 7.0% cap · market cap 7.33%
Second Best
Healthcare Medical
$317.6K
$277.9K – $370.5K
NOI $22,231 @ 7.0% cap · market cap 7.06%
Theoretical Best
Specialty Retail
$5.11M
$4.47M – $5.97M
NOI $357,975 @ 7.0% cap · market cap 113.64%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Current Use
Lease Details
1
Office units
Location Intelligence
Trade Area within ½ mile
2,675
Businesses Nearby
Balanced
Demand for This Use
Explore this area
Business Placement
Demographics for 20170, VA
42,756
Population
14,084
Households
3
Avg Household Size
36
Median Age
57%
College-Educated
87%
High-School Grad
8.8 sq mi
ZIP Area
4,859
Density / Sq Mi
$157,875
Median Household Income
$59,119
Median Earnings
$2,224
Median Rent
$625,600
Median Home Value
Market
Vacancy Rate% for Office in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Similar Off Market Nearby
- Abington Hall Veterinarian — 12160 Abington Hall Pl, Reston, VA 20190
- Herndon Animal Medical Center — 360 Herndon Pkwy Suite 2150, Herndon, VA 20170
- Interact — 100 Elden St # 11, Herndon, VA 20170, United States
- Pet Home Care — Herndon, VA 20170
- Clocktower Veterinary Hospital — Herndon, VA 20170
Frequently Asked Questions
What type of property is this?
Medical Office Space - Renovated professional suite with four exam rooms and dedicated reception, storage, laundry, and restroom areas.
Where is this medical office space located?
The property is located at 27-106 Elden St Herndon, VA.
What is the asking price?
The asking price for this property is $315,000.
What are key features of this property?
This property features: Approximately 1, 220 square feet on the first floor; Four exam rooms with front office and waiting area; Two storage rooms, laundry room, and powder room
