Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    12777 Fair Lks Cir Fairfax, VA 22033-4903
    Back to Search
    Property profile & analytics

    12777 Fair Lks Cir, Fairfax, VA 22033-4903

    View on Map
    • Hotels
    • 241,778 SF
    • 7.17 lot acres
    Off-Market
    Last Sale Jan 22, 2021
    $26,500,000
    Property ID
    US87-3965794
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.
    Value Estimations
    $26,205,000
    Show details
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Hotels

    Property Details for 12777 Fair Lks Cir

    Year built
    1988
    Construction
    CONCRETE BLOCKS
    Lot size
    7.17 lot acres
    Zone code
    PDC(RES DEV-NOT RETAIL)
    Property type
    Hotels
    APN
    055-2-01-0007-A
    APU
    0552010007A

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    May 1, 2025 — 12777 Fair Lakes Circle Owner LLC — Deed · related $330M · Wells Fargo Bank NA
    May 6, 2021 $26,500,000 12777 Fair Lakes Circle Owner LLC H I G Realty Credit Fairfax LLC Special Warranty Deed $15.1M · H I G Realty Financing II LLC
    Jan 22, 2021 $19,968,385 Hig Realty Credit-fairfax LLC Crp Fair Lakes Hotel LLC Grant Deed —
    Jan 22, 2021 — H I G Realty Credit-fairfax Ll — Deed · related $19.7M · H I G Realty Credit Hldgs LLC
    Feb 21, 2019 — Crp Fair Lakes Hotel LLC — Grant Deed · related $19.7M · Hig Realty Credit Holdings LLC
    Oct 30, 2015 $19,550,000 Crp Fair Lakes Hotel LLC Fair Lakes Hotel LLC Grant Deed · related —
    Sep 23, 2010 — Fair Lakes Hotel LLC — Deed Of Trust · related $16.9M · Fortress Credit Corp
    May 11, 2010 — Fair Lakes Hotel LLC — Deed Of Trust · related $56.3M · * Other Institutional Lenders
    May 1, 2007 $73,000,000 Fair Lakes Hotel LLC Crp Fair Lakes Grant Deed · related —
    Sep 13, 2005 $49,500,000 Fair Lakes LP Virginia Overnight Ents LLC Grant Deed $39.6M · Citigroup Global Markets Realt
    — — Fair Lakes Hotel LLC — Loan Modification · related $17.4M · Cornerstone Enhanced Mtg Fund
    — — Crp Fair Lakes Hotel LLC — Deed Of Trust · related $27.2M · Other Institutional Lenders
    — — Fair Lakes Hotel LLC — Deed Of Trust · related $56.3M · Bank Of America
    — — H I G Realty Credit-fairfax Ll — Loan Modification · related $19.7M · H I G Realty Credit Hldgs LLC

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $27,260,000
      Market price range: $27.3M - $55.6M

    • Alternative Use

      Use
      Estimation
      HOTEL/MOTEL
      $42,090,000
      Current use

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Fairfax
    County
    Fairfax
    State
    Virginia
    Longitude
    -77.3868
    Latitude
    38.8578
    CBSA code
    47900
    CBSA name
    WASHINGTON-ARLINGTON-ALEXANDRIA, DC-VA-MD-WV METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $185,038
    $7,400,000
    $7,016,700
    $14,416,700
    -
    $7,400,000
    $7,016,700
    $14,416,700

    Comparable in this City

    • Value Estimation
      $26,115,000
      214,080 SF

      11787 Rte 50

      HOTEL
      11787 Rte 50, Fairfax, VA 22033-3312
      View Details
    • Value Estimation by Request
      94,315 SF

      3950 Fair Rdg Dr

      HOTEL
      3950 Fair Rdg Dr, Fairfax, VA 22033-2905
      View Details
    • Value Estimation
      $30,105,000
      0.50 Acres

      Fairfax, VA 22033

      HOTEL
      Fairfax, VA 22033
      View Details
    • Value Estimation
      $4,675,000
      50,264 SF

      12055 Rte 50

      HOTEL
      12055 Rte 50, Fairfax, VA 22033-3314
      View Details
    • Value Estimation
      $11,500,000
      42,212 SF

      3997 Fair Rdg Dr

      HOTEL
      3997 Fair Rdg Dr, Fairfax, VA 22033-2906
      View Details
    • Value Estimation by Request
      83,113 SF

      12811 Fair Lks Pkwy

      MOTEL
      12811 Fair Lks Pkwy, Fairfax, VA 22033
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      3,975 SF

      Retail Space in Fairfax Center

      Retail space available in Safeway-anchored Fairfax Towne Center.
      12100-12124 Fairfax Towne Ctr, Fairfax, VA 22033
      View Details
    • Contact for pricing
      22,681 SF

      Fairfax Office Building For Rent

      Four-story office building in Fairfax, Virginia, available for rent.
      12700 Fair Lakes Cir, Fairfax, VA 22033
      View Details
    • Contact for pricing
      4,223 SF

      Fair Oaks Mall Adjacent Office

      Twelve-story office building with structured parking near Fair Oaks Mall.
      4114 Legato Rd, Fairfax, VA 22033
      View Details
    • Contact for pricing
      14,433 SF

      Fairfax Office Space For Rent

      Office space available near Route 66 and Dulles Airport.
      3975 Fair Ridge Dr, Fairfax, VA 22033
      View Details
    • Contact for pricing

      Retail Space for Lease

      Retail space available for lease in Fairfax, Virginia.
      11801 Fair Oaks Mall, Fairfax, VA 22033
      View Details
    • Contact for pricing
      1,032 SF

      Fairfax Mixed-Use Center Office Space

      Mixed-use center with renovated common areas and ample parking.
      3903 Fair Ridge Dr, Fairfax, VA 22033
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    12777 Fair Lks Cir
    Fairfax, VA 22033-4903
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    12777 Fair Lks Cir, Fairfax, VA, 22033
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!