Ground-Level Residential Income
7758 DONNYBROOK COURT Unit 101, Annandale, VA 22003
For Sale
$198,000
Interior updates include new flooring, paint, and light fixtures, with two private entrances for direct access.
Property Size616 SF
Price / SF$321.43
Days on Market45
Property Features for 7758 DONNYBROOK COURT Unit 101
General Information
Standard status
Size
Property subtype
Site & Location
Highway Access
Public Transit
Additional Details
Multifamily Units
Taxes and HOA fees
Annual Taxes
Building Details
Building Size
Year Built
Listing Agency:
S & S Realty & Investment, LLC
Listed By:
Byung H Soh · License VA #0226021796
(703) 795-1230
Source:
Jackrealtygroup
Added: Oct 1
Changed: Nov 11
Last Checked: Nov 13 at 10:23AM
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 S & S Realty & Investment, 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 ground-floor residential income unit was built in 1961 and has received new paint, flooring, and light fixtures. It offers step-free entry and two private entrances, including direct access from the parking lot. A private basement storage unit measuring 6' x 6' x 8' is also included.
The property is inside the Beltway, with access to I-495. Tysons Corner is 6 miles away, and Washington, D.C. is 17 miles away. Metro bus stops, shopping, and schools are nearby.
The property is inside the Beltway, with access to I-495. Tysons Corner is 6 miles away, and Washington, D.C. is 17 miles away. Metro bus stops, shopping, and schools are nearby.
Key Highlights
- Ground‑floor unit with step‑free access
- Two private entrances, including one from the parking lot
- Private basement storage measuring 6' x 6' x 8'
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$9,221
Cap Rate
4.66%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$184,420
$184.4K
Cap Rate 7%
$131,729
$131.7K
Cap Rate 9%
$102,456
$102.5K
Market Conditions
NOI Build-Up for 616 SF
Gross rent
$17.7K $28.80/SF
− Vacancy
−$976 −$1.58/SF
EGI
$16.8K $27.22/SF
− OpEx
−$7.5K −$12.25/SF
NOI
$9.2K $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%
$184,420
Cap Rate 7%
$131,729
Cap Rate 9%
$102,456
Alternative Uses
Best Use
Apartment 5plus
$131.7K
$115.3K – $153.7K
NOI $9,221 @ 7.0% cap · market cap 4.66%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$342.1K
$299.4K – $399.2K
NOI $23,950 @ 7.0% cap · market cap 12.10%
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
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 - Interior updates include new flooring, paint, and light fixtures, with two private entrances for direct access.
Where is this residential income property located?
The property is located at 7758 DONNYBROOK COURT Unit 101 Annandale, VA.
What is the asking price?
The asking price for this property is $198,000.
What are key features of this property?
This property features: Ground‑floor unit with step‑free access; Two private entrances, including one from the parking lot; Private basement storage measuring 6' x 6' x 8'
