Two-Bedroom Residential Income
4106 MANGALORE DRIVE Unit 202, Annandale, VA 22003
For Sale
$265,000
An open kitchen and connected living area shape the home's interior layout.
Property Size941 SF
Price / SF$281.62
Days on Market43
Property Features for 4106 MANGALORE DRIVE Unit 202
General Information
Standard status
Size
Property subtype
Additional Details
Public Transit
Taxes and HOA fees
Annual Taxes
Building Details
Building Size
Year Built
Listing Agency:
South East Realty, Inc.
Listed By:
Toan H Pham · License VA #0225096804
(703) 843-7947
Source:
Jackrealtygroup
Added: Oct 3
Changed: Nov 11
Last Checked: Nov 13 at 10:39AM
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 South East Realty, Inc.
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 offers two bedrooms and one full bathroom across 941 square feet. The interior has an open kitchen and an open-plan layout. Built in 1965, the home is in Annandale, Virginia.
Restaurants, supermarkets, and Metrobus service are within walking distance.
Restaurants, supermarkets, and Metrobus service are within walking distance.
Key Highlights
- Two bedrooms and one full bathroom
- 941 square feet
- Open kitchen and open‑plan interior
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$14,086
Cap Rate
5.32%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$281,720
$281.7K
Cap Rate 7%
$201,229
$201.2K
Cap Rate 9%
$156,511
$156.5K
Market Conditions
NOI Build-Up for 941 SF
Gross rent
$27.1K $28.80/SF
− Vacancy
−$1.5K −$1.58/SF
EGI
$25.6K $27.22/SF
− OpEx
−$11.5K −$12.25/SF
NOI
$14.1K $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 Rate 5%
$281,720
Cap Rate 7%
$201,229
Cap Rate 9%
$156,511
Alternative Uses
Best Use
Apartment 5plus
$201.2K
$176.1K – $234.8K
NOI $14,086 @ 7.0% cap · market cap 5.32%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$522.7K
$457.3K – $609.8K
NOI $36,586 @ 7.0% cap · market cap 13.81%
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
Location Intelligence
Trade Area within ½ mile
1,887
Businesses Nearby
Explore this area
Business Placement
Demographics for 22003, VA
59,372
Population
19,497
Households
3
Avg Household Size
39
Median Age
51%
College-Educated
87%
High-School Grad
12.6 sq mi
ZIP Area
4,712
Density / Sq Mi
$134,109
Median Household Income
$54,906
Median Earnings
$1,988
Median Rent
$694,300
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 - An open kitchen and connected living area shape the home's interior layout.
Where is this residential income property located?
The property is located at 4106 MANGALORE DRIVE Unit 202 Annandale, VA.
What is the asking price?
The asking price for this property is $265,000.
What are key features of this property?
This property features: Two bedrooms and one full bathroom; 941 square feet; Open kitchen and open‑plan interior
