Log In/Sign Up
Your email has been sent.
Pacific Apartments 2418 NW 57th St 20 Unit Apartment Building $4,800,000 ($240,000/Unit) 4.27% Cap Rate Seattle, WA 98107



Investment Highlights
- A+ Location in Seattle’s best rental market
- Wood Frame Construction
- Original Breaker Panels – Sylvanna Challengers
- Majority of the units feature updated cabinets, LVP flooring, and mixture of formica/granite/quartz countertops
- Torchdown/Composition Roof – Over 20 years old and is reaching its lifespan
- Double Pane Vinyl Windows
Executive Summary
Paragon Real Estate Advisors is pleased to present Pacific Apartments, a well-located multi-family investment situated in the heart of Seattle’s Ballard neighborhood - one of the city’s strongest and most resilient rental markets. The property offers investors the opportunity to acquire an asset with an in-place income stream, meaningful renovation upside, and anticipated long-term rental growth.
Pacific Apartments is a 20 unit multi-family property constructed in 1986 and positioned on a 10,000-square-foot parcel zoned LR3 (M). The building features a unit mix comprised entirely of one-bedroom residences, including fourteen one-bedroom units and six large one-bedroom units exceeding 900 square feet. The average unit size of approximately 615 square feet supports strong rental demand while allowing for rent growth through continued interior improvements. A majority of the units have received updates including refreshed cabinetry, LVP flooring, and a mix of Formica, granite, and quartz countertops.
The property presents clear value-add potential through continued interior renovations, operational improvements, and future capital upgrades. Certain building systems remain original, including electrical panels and roofing, providing a buyer with the opportunity to modernize the asset and reposition rents closer to market levels over time. The presence of both covered garage parking and additional surface parking, secured entry, in-unit water tanks, storage units, and on-site laundry further enhances tenant appeal and supports long-term stability.
Situated in Ballard, the property is surrounded by some of Seattle’s most sought-after amenities, including plentiful dining, retail, grocery, and entertainment options. Residents enjoy convenient access to major public transportation lines, providing connectivity to Downtown Seattle and surrounding employment centers. Ballard’s continued popularity and walkability continue to support strong tenant demand and long-term rent growth.
Pacific Apartments represents an attractive opportunity for investors to purchase a well-located asset with renovation upside, durable fundamentals, and future long term appreciation in one of Seattle’s most proven rental submarkets.
Pacific Apartments is available to purchase individually. The property is also part of a three-property portfolio sale that may also be acquired together. See listings for the Bay Ridge and Belvedere Apartments for more information.
Pacific Apartments is a 20 unit multi-family property constructed in 1986 and positioned on a 10,000-square-foot parcel zoned LR3 (M). The building features a unit mix comprised entirely of one-bedroom residences, including fourteen one-bedroom units and six large one-bedroom units exceeding 900 square feet. The average unit size of approximately 615 square feet supports strong rental demand while allowing for rent growth through continued interior improvements. A majority of the units have received updates including refreshed cabinetry, LVP flooring, and a mix of Formica, granite, and quartz countertops.
The property presents clear value-add potential through continued interior renovations, operational improvements, and future capital upgrades. Certain building systems remain original, including electrical panels and roofing, providing a buyer with the opportunity to modernize the asset and reposition rents closer to market levels over time. The presence of both covered garage parking and additional surface parking, secured entry, in-unit water tanks, storage units, and on-site laundry further enhances tenant appeal and supports long-term stability.
Situated in Ballard, the property is surrounded by some of Seattle’s most sought-after amenities, including plentiful dining, retail, grocery, and entertainment options. Residents enjoy convenient access to major public transportation lines, providing connectivity to Downtown Seattle and surrounding employment centers. Ballard’s continued popularity and walkability continue to support strong tenant demand and long-term rent growth.
Pacific Apartments represents an attractive opportunity for investors to purchase a well-located asset with renovation upside, durable fundamentals, and future long term appreciation in one of Seattle’s most proven rental submarkets.
Pacific Apartments is available to purchase individually. The property is also part of a three-property portfolio sale that may also be acquired together. See listings for the Bay Ridge and Belvedere Apartments for more information.
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $4,800,000 | Apartment Style | Low-Rise |
| Price Per Unit | $240,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.23 AC |
| Cap Rate | 4.27% | Building Size | 12,300 SF |
| No. Units | 20 | No. Stories | 4 |
| Property Type | Multifamily | Year Built | 1986 |
| Property Subtype | Apartment | Parking Ratio | 1.63/1,000 SF |
| Zoning | LR3 (M) | ||
| Price | $4,800,000 |
| Price Per Unit | $240,000 |
| Sale Type | Investment |
| Cap Rate | 4.27% |
| No. Units | 20 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.23 AC |
| Building Size | 12,300 SF |
| No. Stories | 4 |
| Year Built | 1986 |
| Parking Ratio | 1.63/1,000 SF |
| Zoning | LR3 (M) |
Amenities
Unit Amenities
- Heating
- Kitchen
Site Amenities
- Controlled Access
- Laundry Facilities
- Property Manager on Site
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 20 | $1,423 | 484 - 920 |
1 1
Walk Score®
Walker's Paradise (97)
Bike Score®
Very Bikeable (89)
Property Taxes
| Parcel Number | 276760-5155 | Improvements Assessment | $1,957,000 (2024) |
| Land Assessment | $2,400,000 (2024) | Total Assessment | $4,357,000 (2024) |
Property Taxes
Parcel Number
276760-5155
Land Assessment
$2,400,000 (2024)
Improvements Assessment
$1,957,000 (2024)
Total Assessment
$4,357,000 (2024)
1 of 25
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
