Share This Listing

Message

936 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

Investment Highlights

  • Fully Renovated in 2016
  • Turnkey stabilized asset in one of Seattle's most desirable neighborhoods
  • Second story patio with grill for tenant use
  • Strong Current Income with additional revenue from 10 secured garage/storage spaces
  • Private balconies on top floor units with skyline views

Executive Summary

Constructed in 1959 and comprehensively renovated in 2016, The Edge Apartments is an exceptional 13-unit apartment community offers investors a rare opportunity to acquire a stabilized, turn-key asset in one of Seattle's most desirable rental markets. The extensive renovation modernized the property throughout, including updated plumbing and electrical systems, creating a low-maintenance investment with strong in-place cash flow and long-term ownership appeal.
The property consists of eight one-bedroom and five two-bedroom apartments, each thoughtfully designed with finishes that today's renters value. Every unit features quartz countertops, stainless steel appliances, in-unit washers and dryers, and contemporary LVT flooring in the common areas. Select apartments include fireplaces, while the top-floor residences enjoy private balconies with peek-a-boo views of the Seattle skyline and Puget Sound. Residents also benefit from a spacious second-floor patio with a community grill, providing an attractive outdoor gathering space that enhances the tenant experience.
In addition to its strong residential appeal, the property offers an attractive value-add component through ten individual secured garage and storage spaces. Currently generating approximately $10,800 in annual income, these oversized garages provide immediate supplemental revenue with meaningful upside through rent increases to market rates. With a total of 20 on-site parking spaces, including 10 full-size garages capable of accommodating modern vehicles or additional storage needs, the property is well-positioned to capitalize on continued tenant demand for secure parking and storage.

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 $99,999 $9.99
Operating Expenses $99,999 $9.99
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 $99,999
Annual Per SF $9.99
Operating Expenses
Annual $99,999
Annual Per SF $9.99
Total Expenses
Annual $99,999
Annual Per SF $9.99
Net Operating Income
Annual $99,999
Annual Per SF $9.99

Property Facts

Price $4,200,000
Price Per Unit $323,077
Sale Type Investment
Cap Rate 5.37%
Gross Rent Multiplier 12
No. Units 13
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.24 AC
Building Size 9,420 SF
Average Occupancy 100%
No. Stories 3
Year Built/Renovated 1959/2017
Parking Ratio 1.06/1,000 SF
Zoning LR3 (M)

Amenities

Unit Amenities

  • Balcony
  • Dishwasher
  • Fireplace
  • Washer/Dryer
  • Kitchen
  • Stainless Steel Appliances
  • Tub/Shower
  • Carpet
  • Double Pane Windows
  • Vinyl Flooring
  • Quartz Countertops

Site Amenities

  • Grill

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 8 $1,835 725
2+1 5 $2,248 875
Moderately walkable
60/100
Moderately drivable
70/100
Some public transit
50/100
Fairly bikeable
50/100

Property Taxes

Property Taxes

Parcel Number
277160-0575
Land Assessment
$2,045,900
Improvements Assessment
$1,178,100
Total Assessment
$3,224,000
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
  • Listing ID: 41596860

  • Date on Market: 8/7/2026

  • Last Updated:

  • Address: 2515 Thorndyke Ave W, Seattle, WA 98199

Your message has been sent.
Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}