Agent profile image in chat bubble
Agent profile image in chat header

IDX Support

sales rep | Brivity IDX

Agent profile image in message

Listing VAFX2187678 , Annandale, VA 22003
$955,000
Est. Payment: $5,003.12/mo
4 Bed
4 Bath
1588 Sqft
0.06 Acres
Status: active | Days on site: 843
Get Pre-Qualified
LPT1 - 58670
By proceeding and clicking the sign up button, you consent to receive calls and texts (SMS/MMS) including marketing and promotional communications, from IDX Support, its affiliates, and agents or vendors acting on their behalf. These communications may be delivered using an automatic telephone dialing system or by using an artificial or prerecorded voice. Message and data rates may apply. To opt out of text messages, reply STOP. Your consent is not required as a condition of any purchase. By continuing, you also agree to our Terms of Use and Privacy Policy.

House Description

Details Property Type: Multi-Residential Cap Rate: 4.0% Pro-Forma Cap Rate: 5.568% NOI: $38,173 Pro-Forma NOI: $53,173 Marketing Description Amazing Investment Opportunity! Income producing property. There are two levels and a lower level to the home. The second level has the master bedroom ensuite with a new bathroom and custom shower, plus double sink vanities, custom closet assembly, an additional second closet, and a private balcony. There are two adjacent bedrooms and a new bathroom. The first level is where we have the kitchen. It has luxury furnishings including stainless steel appliances, wooden floors, and granite countertops. The kitchen features electric cooking and plenty of storage cabinets and large pantries. There's a large living room/family room and dining room (hardwood floors), with access to the deck. A half bath is also available for guests. The laundry also has a washer and dryer set with more storage space. The lower level is the rec room with a fireplace and a beautiful new bathroom. The neighborhood is great--quiet--and the neighbors are very friendly. We are 5 minutes away and centrally located allowing access to 495, 395, and 95 interstates. Metro is here within walking distance, Unbelievable location inside the beltway, close to interstates, shopping, restaurants & public trans (Metro). making commuting to D.C. more convenient. Investment Highlights Tenant Paid Heat; HVAC Tenant Paid Hot Water Tenant Paid Central Air Conditioning Tenant Paid Water and Sewer Tenant Paid Electric

Highlights

Listed by Kevin Bender , 7033804409 LPT Realty, LLC , 8773662213. Bright MLS

Property Type

Townhome

Lot/Acreage
0.06

HOA Fee

295 Quarterly

Year Built

1974

County

Fairfax

Neighborhood

Elan Mews

School District

Fairfax County Public Schools

Listing ID

VAFX2187678

Questions about this listing?

Contact Agent

Interior Features

Bedrooms and Bathrooms
  • ▪ Bedrooms:4
  • ▪ Bathrooms:4
  • ▪ Full Bathrooms:3
  • ▪ 1/2 Bathrooms:1
Air Cond:Ceiling Fan(s),Central A/C,Heat Pump(s)
Fireplaces:1 Fireplace
Above Ground Sq Ft:1588
Basement:Daylight,Full,Fully Finished
Water:Public

Exterior Features

Lot:Not New Construction,Horse Property: No
Zoning:213
Others:
  • ▪ Additional:Excellent
Sewer:Public Sewer
Parking Features:Off Street
Principal Interest
$5,003
Taxes
$520
HOA
$295

Home Price

$955,000

Loan Details

30 yrs
6.844%

Down Payment

20%
$191,000
All calculations are estimates and provided by Blueroof360. Today’s Rates provided by Blueroof360. Information and interactive calculators are made available to you only as self-help tools for your independent use and are not intended to provide investment or tax advice. We cannot and do not guarantee their applicability or accuracy in regards to your individual circumstances. All examples are hypothetical and are for illustrative purposes. We encourage you to seek personalized advice from qualified professionals regarding all personal finance issues.
Monthly Price:
$5,003.12

Principal

Taxes

HOA

Principal Taxes HOA Total
Monthly $5,003.12 $520.42 $295.00 $5,818.54
Yearly $60,037.45 $6,245.00 $3,540.00 $69,822.45
Total $1,801,123.55 $187,350.00 $106,200.00 $2,094,673.55
Lender profile image
Chico Gordy
Test
GET PRE-QUALIFIED

Never Miss a Property

Be the first to know when a property hits the market.

Current Listings

Last 30 Days
N/A
Nov 2026

Average Price

All Price Ranges
N/A
Nov 2026

Average Days on Market

All Price Ranges
N/A
Nov 2026
Market insight data is pulled from the same city as the listing being viewed (Annandale, VA).

The schools listed are within a 2-mile radius of the property; however, attendance is not guaranteed. Please contact the local school district to confirm zoning and enrollment options.

Information provided by Bright MLS, and is deemed reliable but not guaranteed accurate.

IDX service by Blueroof 360

Data last updated: 2026-11-13T17:14:43.000Z

© 2026 Bright MLS