Log In/Sign Up
Your email has been sent.
STANWOOD 6 UNIT COMPLEX 27229 102nd Ave NW 6 Unit Apartment Building $1,035,000 ($172,500/Unit) 6.25% Cap Rate Stanwood, WA 98292
Investment Highlights
- Charming Complex
- Carports with storage
- Lots of natural light
Executive Summary
Charming 6 Plex in Stanwood
Units 1,2,6 are fully remodeled with new kitchens, baths and flooring
Units 3 & 5 are partial remodels.
Unit 4 - new flooring
4 - 1 bed 1 bath units and 2 - Studios
Carports, storage and shared laundry.
Units 1,2,6 are fully remodeled with new kitchens, baths and flooring
Units 3 & 5 are partial remodels.
Unit 4 - new flooring
4 - 1 bed 1 bath units and 2 - Studios
Carports, storage and shared laundry.
Financial Summary (Actual - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$82,680
|
$10.27
|
| Other Income |
$2,200
|
$0.27
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$84,880
|
$10.54
|
| Taxes |
$6,107
|
$0.76
|
| Operating Expenses |
$14,111
|
$1.75
|
| Total Expenses |
$20,218
|
$2.51
|
| Net Operating Income |
$64,662
|
$8.03
|
Financial Summary (Actual - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $82,680 |
| Annual Per SF | $10.27 |
| Other Income | |
|---|---|
| Annual | $2,200 |
| Annual Per SF | $0.27 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $84,880 |
| Annual Per SF | $10.54 |
| Taxes | |
|---|---|
| Annual | $6,107 |
| Annual Per SF | $0.76 |
| Operating Expenses | |
|---|---|
| Annual | $14,111 |
| Annual Per SF | $1.75 |
| Total Expenses | |
|---|---|
| Annual | $20,218 |
| Annual Per SF | $2.51 |
| Net Operating Income | |
|---|---|
| Annual | $64,662 |
| Annual Per SF | $8.03 |
Property Facts
| Price | $1,035,000 | Property Subtype | Apartment |
| Price Per Unit | $172,500 | Apartment Style | Low-Rise |
| Sale Type | Investment | Building Class | B |
| Cap Rate | 6.25% | Lot Size | 0.34 AC |
| Sale Condition | 1031 Exchange | Building Size | 8,050 SF |
| Gross Rent Multiplier | 12.95 | No. Stories | 2 |
| No. Units | 6 | Year Built/Renovated | 1952/2024 |
| Property Type | Multifamily | ||
| Zoning | MB1 | ||
| Price | $1,035,000 |
| Price Per Unit | $172,500 |
| Sale Type | Investment |
| Cap Rate | 6.25% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 12.95 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | B |
| Lot Size | 0.34 AC |
| Building Size | 8,050 SF |
| No. Stories | 2 |
| Year Built/Renovated | 1952/2024 |
| Zoning | MB1 |
Amenities
Unit Amenities
- Dishwasher
- Storage Space
- Heating
- Kitchen
- Refrigerator
- Range
Site Amenities
- 24 Hour Access
- Controlled Access
- Tenant Controlled HVAC
- Storage Space
- Public Transportation
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 2 | $1,098 | - |
| 1+1 | 4 | $1,200 | - |
1 1
Property Taxes
| Parcel Number | 320324-003-015-00 | Total Assessment | $719,500 (2025) |
| Land Assessment | $317,900 (2025) | Annual Taxes | $6,107 ($0.76/SF) |
| Improvements Assessment | $401,600 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
320324-003-015-00
Land Assessment
$317,900 (2025)
Improvements Assessment
$401,600 (2025)
Total Assessment
$719,500 (2025)
Annual Taxes
$6,107 ($0.76/SF)
Tax Year
2024
1 of 6
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
STANWOOD 6 UNIT COMPLEX | 27229 102nd Ave NW
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.