Residential Income Property with
7740 DONNYBROOK COURT Unit 202, Annandale, VA 22003
For Sale
$268,000
The two-bedroom condo has an open kitchen and living area that connects directly to a private balcony.
Property Size796 SF
Price / SF$336.68
Days on Market142
Property Features for 7740 DONNYBROOK COURT Unit 202
General Information
Standard status
Size
Property subtype
Site & Location
Highway Access
Road Access
Public Transit
Units
Unit Mix
Multifamily Units
Taxes and HOA fees
Annual Taxes
Amenities
private balcony
outdoor swimming pool
basketball courts
playground
laundry facility
Building Details
Building Size
Year Built
Listing Agency:
Bay Property Mgmt Group Northern Virginia, LLC.
Listed By:
Angela Shelton · License VA #0225203412
(843) 614-1510
Source:
Jackrealtygroup
Added: Jun 26
Changed: Nov 11
Last Checked: Nov 13 at 10:37AM
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 Bay Property Mgmt Group Northern Virginia, 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 796-square-foot, two-bedroom condo includes an open kitchen and living area, a primary bedroom with a walk-in closet, and a second bedroom suited to varied uses. The kitchen has granite counters, white cabinetry, a tile backsplash, and a center island. Wood-slat ceilings and luxury vinyl plank flooring complement the interior. A sliding glass door opens to a private balcony overlooking wooded surroundings. The property was built in 1961.
Residents have access to an outdoor pool, basketball courts, a playground, community laundry, and parking for residents and guests. A secure storage unit is located on the lower level. The condominium fee covers gas, water, trash removal, management, and common-area maintenance.
The property is inside the Beltway, with access to I-495, public transportation, shopping, dining, healthcare, parks, and trails. Restaurants, retail, and recreation are less than a mile away.
Residents have access to an outdoor pool, basketball courts, a playground, community laundry, and parking for residents and guests. A secure storage unit is located on the lower level. The condominium fee covers gas, water, trash removal, management, and common-area maintenance.
The property is inside the Beltway, with access to I-495, public transportation, shopping, dining, healthcare, parks, and trails. Restaurants, retail, and recreation are less than a mile away.
Key Highlights
- Two‑bedroom condo with 796 square feet of living space
- Private balcony borders wooded surroundings
- Kitchen includes granite counters, white cabinetry, tile backsplash, and center island
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$11,915
Cap Rate
4.45%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$238,300
$238.3K
Cap Rate 7%
$170,214
$170.2K
Cap Rate 9%
$132,389
$132.4K
Market Conditions
NOI Build-Up for 796 SF
Gross rent
$22.9K $28.80/SF
− Vacancy
−$1.3K −$1.58/SF
EGI
$21.7K $27.22/SF
− OpEx
−$9.7K −$12.25/SF
NOI
$11.9K $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%
$238,300
Cap Rate 7%
$170,214
Cap Rate 9%
$132,389
Alternative Uses
Best Use
Apartment 5plus
$170.2K
$148.9K – $198.6K
NOI $11,915 @ 7.0% cap · market cap 4.45%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$442.1K
$386.9K – $515.8K
NOI $30,948 @ 7.0% cap · market cap 11.55%
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
Yes
Paved road access
Location Intelligence
Trade Area within ½ mile
852
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 - The two-bedroom condo has an open kitchen and living area that connects directly to a private balcony.
Where is this residential income property located?
The property is located at 7740 DONNYBROOK COURT Unit 202 Annandale, VA.
What is the asking price?
The asking price for this property is $268,000.
What are key features of this property?
This property features: Two‑bedroom condo with 796 square feet of living space; Private balcony borders wooded surroundings; Kitchen includes granite counters, white cabinetry, tile backsplash, and center island
