Log In/Sign Up
Your email has been sent.
261131 US-101 Hwy - Sequim Tiny Home Village 20 Unit Apartment Building Offered at $2,000,000 at a 7% Cap Rate Sequim, WA 98382
EXECUTIVE SUMMARY
This newly completed RV park offers 20 spaces with sewer, water , and garbage paid by the tenants and the spaces renting for $795/mo. Recently appraised at $2.375M. Great opportunity to own high demand monthly RV spaces with almost nothing to maintain or convert to nightly rentals to increase profits.
DATA ROOM Click Here to Access
- Operating and Financials
- Third Party Reports
- Investigations
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$190,800
|
$9.54
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$9,540
|
$0.48
|
| Effective Gross Income |
$181,260
|
$9.06
|
| Taxes |
$6,000
|
$0.30
|
| Operating Expenses |
$23,701
|
$1.19
|
| Total Expenses |
$29,701
|
$1.49
|
| Net Operating Income |
$151,559
|
$7.58
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $190,800 |
| Annual Per SF | $9.54 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $9,540 |
| Annual Per SF | $0.48 |
| Effective Gross Income | |
|---|---|
| Annual | $181,260 |
| Annual Per SF | $9.06 |
| Taxes | |
|---|---|
| Annual | $6,000 |
| Annual Per SF | $0.30 |
| Operating Expenses | |
|---|---|
| Annual | $23,701 |
| Annual Per SF | $1.19 |
| Total Expenses | |
|---|---|
| Annual | $29,701 |
| Annual Per SF | $1.49 |
| Net Operating Income | |
|---|---|
| Annual | $151,559 |
| Annual Per SF | $7.58 |
PROPERTY FACTS
AMENITIES
SITE AMENITIES
- 24 Hour Access
- Fenced Lot
- Pet Play Area
- Public Transportation
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 20 | $795.00 | 850 |
1 1
1 of 9
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
261131 US-101 Hwy - Sequim Tiny Home Village
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.