Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
3975 Fair Ridge Drive
Fairfax, VA 22033
Asking Price
$27.50M
Cap Rate
12.05%
Asset Type
Traditional Office Office
Class
Class B
What's Special
Office | 12.05% CAP | 203,440 SqFt <ul><li>Attractive 12.05% Going-In Cap Rate: Underwritten NOI of approximately $3,312,533 on a $27,500,000 asking price (± $135 / RSF) delivers a double-digit going-in yield that is rare for well-located Class A product in Northern Virginia.</li><li>Strong In-Place Cash Flow with Lease-Up Upside: At 79.5% leased, the Property generates durable current income today while preserving meaningful upside through the lease-up of 41,791 square feet of available space.</li><li>Proven Income & NOI Grow
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
0.29%
DSCR
0.05
Underwater
Cash-on-Cash
-18.82%
Monthly Payment
$136,054.995
Annual Cash Flow
$-1,552,659.946
