4325 JONATHAN Court Dumfries, VA 22025
LAND - Colonial - DUMFRIES, VA
Property Features for 4325 JONATHAN Court
General Information
- Property type
- Land
- Property subtype
- Other
- Rooms
- Basement
- Parking features
- Assigned, Parking Lot
- Fireplace
- 1
- Standard status
- Active
- Size
- 1,830 SF
- Lot size
- 0.03 Acres
Taxes and HOA fees
- Tax Annual Amount
- 4213
Utilities
- Heating system
- Heat Pump (Heating)
- Cooling system
- Central Air
Building Details
- Year built
- 1986
- Floors in Building
- 2
- Building materials
- Vinyl Siding
- Architectural style
- Colonial
Listing agent Gabriela Lozano Rendon License #0225234033 (571) 335-6844
Listing office Samson Properties 13575 Heathcote Boulevard unit: 340 & 310, Chantilly, VA (703) 935-2308
Listing date Jul 16, 2026
Copyright © 2026 Bright MLS. 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.
Upstairs, there are two primary suites with large closets, new carpet, and renovated en-suite bathrooms with ceramic tile, modern fixtures, and new vanities. The fully finished walk-out lower level includes a large recreation room with a second wood-burning fireplace, a third full bathroom, and direct access to a new concrete patio and private fenced backyard.
Recent updates include new rear siding, an HVAC replacement, seven vinyl windows (approximately 2018), ceiling fans, and window treatments. The property includes two assigned parking spaces (#4325) plus ample guest parking. Community amenities include three private beaches, a scenic lake, community pool, indoor tennis courts, golf course, basketball courts, and walking and biking trails, with convenient shopping and dining within the neighborhood. Commuter access is supported by quick routes to I-95 and nearby military and recreation destinations.
Key Highlights
- Updated eat‑in kitchen with new granite countertops, stainless steel appliances, built‑in microwave, and new ceramic tile flooring with bay window views
- Two primary suites with large closets plus renovated en‑suite bathrooms featuring ceramic tile, modern fixtures, and new vanities
- Fully finished walk‑out lower level with large recreation room, wood‑burning fireplace, second wood‑burning fireplace, and third full bathroom
Local 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 | $46.1k | $25.20 |
| − Vacancy | −$1.4k | −$0.76 |
| EGI | $44.7k | $24.44 |
| − OpEx | −$20.1k | −$11.00 |
| NOI | $24.6k | $13.44 |
