Condominium with Office
For Sale
$390,000
5124 BRITTNEY ELYSE CIRCLE Unit C, Centreville, VA 20120
The first-floor residence includes in-unit laundry and access to shared recreational amenities in a gated community.
Property Size1,102 SF
Price / SF$353.90
Days on Market27
Property Features for 5124 BRITTNEY ELYSE CIRCLE Unit C
General Information
Standard status
Active
Size
1,102 SF
Total Parking Spaces
1
Property subtype
Unit/Flat/Apartment
Units
Unit Mix
1 x 2BR/2BA
Multifamily Units
1
Additional Details
Highway Access
Yes
Taxes and HOA fees
Annual Taxes
$4,231
Amenities
outdoor pool
fitness center
community center with party room
tot lots
playgrounds
gated community
Building Details
Building Size
1,102 SF
Year Built
2002
Construction
garden-style
Listing Agency:
Pearson Smith Realty, LLC
Listed By:
Binh T Do · License #0225021160
(703) 593-6137
Source:
Canopy-re
Added: Oct 3
Changed: Oct 26
Last Checked: Oct 26 at 2:38PM
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 Pearson Smith Realty, LLC
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 1,102-square-foot, first-floor condominium has two bedrooms, two full bathrooms, a living and dining area, and a separate office nook with a closet. The kitchen has quartz countertops, a gas stove installed in 2025, and a dishwasher added in 2023. LVP flooring dates to 2023, while the HVAC system was installed in 2019 and the water heater in 2025. A full-size washer and dryer are located inside the unit. One reserved parking space is assigned to the residence.
Community features include an outdoor pool, fitness center, party room, tot lots, playgrounds, and common grounds. Shopping, dining, grocery stores, theaters, parks, trails, and bike paths are nearby. Regional routes include I-66, Route 28, Route 29, Route 50, and Route 286, with Dulles International Airport also noted as accessible.
Community features include an outdoor pool, fitness center, party room, tot lots, playgrounds, and common grounds. Shopping, dining, grocery stores, theaters, parks, trails, and bike paths are nearby. Regional routes include I-66, Route 28, Route 29, Route 50, and Route 286, with Dulles International Airport also noted as accessible.
Key Highlights
- Two bedrooms, two full bathrooms, and a separate office nook with closet
- 1,102 square feet in a first‑floor condominium
- One reserved parking space, #316; visitor parking is also available
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$16,496
Cap Rate
4.23%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$329,920
$329.9K
Cap Rate 7%
$235,657
$235.7K
Cap Rate 9%
$183,289
$183.3K
Market Conditions
NOI Build-Up for 1,102 SF
Gross rent
$31.7K $28.80/SF
− Vacancy
−$1.7K −$1.58/SF
EGI
$30.0K $27.22/SF
− OpEx
−$13.5K −$12.25/SF
NOI
$16.5K $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%
$329,920
Cap Rate 7%
$235,657
Cap Rate 9%
$183,289
Alternative Uses
Best Use
Apartment 5plus
$235.7K
$206.2K – $274.9K
NOI $16,496 @ 7.0% cap · market cap 4.23%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$4.62M
$4.04M – $5.39M
NOI $323,352 @ 7.0% cap · market cap 82.91%
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
Lease Details
1
Residential units
Yes
Highway access
Location Intelligence
Trade Area within ½ mile
204
Businesses Nearby
Explore this area
Business Placement
Demographics for 20120, VA
42,697
Population
14,753
Households
2.9
Avg Household Size
38
Median Age
60%
College-Educated
95%
High-School Grad
18.0 sq mi
ZIP Area
2,372
Density / Sq Mi
$149,844
Median Household Income
$71,167
Median Earnings
$2,244
Median Rent
$620,100
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 - The first-floor residence includes in-unit laundry and access to shared recreational amenities in a gated community.
Where is this residential income property located?
The property is located at 5124 BRITTNEY ELYSE CIRCLE Unit C Centreville, VA.
What is the asking price?
The asking price for this property is $390,000.
What are key features of this property?
This property features: Two bedrooms, two full bathrooms, and a separate office nook with closet; 1,102 square feet in a first‑floor condominium; One reserved parking space, #316; visitor parking is also available
