Log In/Sign Up
Your email has been sent.
The Edge Apartments 2515 Thorndyke Ave W 13 Unit Apartment Building $4,200,000 ($323,077/Unit) 5.37% Cap Rate Seattle, WA 98199



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.
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 | Apartment Style | Low-Rise |
| Price Per Unit | $323,077 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.24 AC |
| Cap Rate | 5.37% | Building Size | 9,420 SF |
| Gross Rent Multiplier | 12 | Average Occupancy | 100% |
| No. Units | 13 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1959/2017 |
| Property Subtype | Apartment | Parking Ratio | 1.06/1,000 SF |
| Zoning | LR3 (M) | ||
| 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 |
1 1
Moderately walkable
60/100
Moderately drivable
70/100
Some public transit
50/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 277160-0575 | Total Assessment | $3,224,000 |
| Land Assessment | $2,045,900 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $1,178,100 | Tax Year | 2025 |
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
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
