Share This Listing

Message

938 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 broker for more information about this property

Investment Highlights

  • Seller financing offered with ~35% down and interest-only payments during the first year
  • Situated on a 15,152 SF corner lot with R-24 zoning, the property offers future expansion or redevelopment potential
  • Current rents are approximately 40% below projected market rents following renovations, creating exceptional value-add potential

Executive Summary

Rare opportunity to acquire a six-unit apartment building in Carnation. Seller financing offered with ~35% down and interest-only payments during the first year, allowing the new owner to maximize cash flow while renovating units, increasing rents, and stabilizing the property before principal payments begin. Situated on a 15,152 SF corner lot with R-24 zoning, the property offers future expansion or redevelopment potential (buyer to verify), adding long-term value beyond the existing improvements. Unit mix consists of (3) 2-bedroom and (3) 1-bedroom units. Long-term month-to-month tenants provide flexibility for future improvements and repositioning. Current rents are approximately 40% below projected market rents following renovations, creating exceptional value-add potential. Additional income is generated through the on-site common laundry, and current tenants reimburse the owner for utilities, helping offset operating expenses. Additional features include ample parking, a roof with substantial remaining useful life, and recently replaced upper decks. Ideally located in downtown Carnation, just minutes from Snoqualmie, with convenient access to SR 520, Microsoft, Redmond, and Bellevue. A compelling opportunity to acquire a value-add multifamily asset with flexible financing, strong upside, and long-term appreciation potential in one of King County's most supply-constrained rental markets.

Financial Summary (Actual - 2025)

Annual Annual Per SF
Gross Rental Income $109,896 $27.92
Other Income - -
Vacancy Loss $1,098 $0.28
Effective Gross Income $108,798 $27.64
Taxes $9,192 $2.34
Operating Expenses $24,202 $6.15
Total Expenses $33,394 $8.48
Net Operating Income $75,404 $19.16

Financial Summary (Actual - 2025)

Gross Rental Income
Annual $109,896
Annual Per SF $27.92
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $1,098
Annual Per SF $0.28
Effective Gross Income
Annual $108,798
Annual Per SF $27.64
Taxes
Annual $9,192
Annual Per SF $2.34
Operating Expenses
Annual $24,202
Annual Per SF $6.15
Total Expenses
Annual $33,394
Annual Per SF $8.48
Net Operating Income
Annual $75,404
Annual Per SF $19.16

Property Facts

Price $1,375,000
Price Per Unit $229,167
Sale Type Investment
Cap Rate 5.48%
Gross Rent Multiplier 12
No. Units 6
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.35 AC
Building Size 3,936 SF
Average Occupancy 97%
No. Stories 2
Year Built 1964
Parking Ratio 3.05/1,000 SF
Zoning R7.2, Carnation

Amenities

  • Smoke Detector

Unit Amenities

  • Heating
  • Kitchen
  • Refrigerator
  • Range
  • Carpet
  • Double Pane Windows
  • Window Coverings

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 3 $1,700 580
2+1 3 $2,000 750
Somewhat walkable
30/100
Very drivable
80/100
Limited public transit
30/100
Moderately bikeable
60/100

Property Taxes

Property Taxes

Parcel Number
865830-2975
Land Assessment
$280,300
Improvements Assessment
$650,700
Total Assessment
$931,000
Annual Taxes
$9,192 ($2.34/SF)
Tax Year
2025
  • Listing ID: 41226711

  • Date on Market: 7/9/2026

  • Last Updated:

  • Address: 31624 W Rutherford St, Carnation, WA 98014

Contact the Sale Advisor

Rutherford Manor | 31624 W Rutherford St

Have an account? Log In

What's your inquiry about?*

Select Option

Select at least one option

Preferred Date*

Preferred date is required

First Name*

Last Name*

Email*

Email address is required

Phone*

Ext (optional)

Company (optional)

Message*

Message is required

{{getContactFormMessageFieldCharacterCount()}} out of 600

New to LoopNet? No problem. We'll automatically create a free account for you. By clicking the button, you agree to LoopNet's Terms of Use and Privacy Notice.

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

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

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") }}