Log In/Sign Up
Your email has been sent.
Rutherford Manor 31624 W Rutherford St 6 Unit Apartment Building $1,375,000 ($229,167/Unit) 5.48% Cap Rate Carnation, WA 98014



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 | Apartment Style | Low-Rise |
| Price Per Unit | $229,167 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.35 AC |
| Cap Rate | 5.48% | Building Size | 3,936 SF |
| Gross Rent Multiplier | 12 | Average Occupancy | 97% |
| No. Units | 6 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1964 |
| Property Subtype | Apartment | Parking Ratio | 3.05/1,000 SF |
| Zoning | R7.2, Carnation | ||
| 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 |
1 1
Somewhat walkable
30/100
Very drivable
80/100
Limited public transit
30/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 865830-2975 | Total Assessment | $931,000 |
| Land Assessment | $280,300 | Annual Taxes | $9,192 ($2.34/SF) |
| Improvements Assessment | $650,700 | Tax Year | 2025 |
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
1 of 7
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
Rutherford Manor | 31624 W Rutherford St
