Log In/Sign Up
Your email has been sent.
3600 25th Ave W 7 Unit Apartment Building $2,925,000 ($417,857/Unit) 5.42% Cap Rate Seattle, WA 98199
Investment Highlights
- Large condo-quality units, all spacious 2-bedroom 1.75-bathroom layouts of approximately 1,300 SF
- In-unit washer and dryer in every unit, supporting stronger rents and resident retention
- Private balconies, fireplaces, dedicated dining rooms, en-suite primary bedrooms with walk-in closets and ample in-unit storage
- Only two units per floor, giving abundant natural light, added privacy and enhanced livability
- Secured entry with updated Eaton electrical panels, fire alarm and copper plumbing
- Substantial capital improvements over the past decade including fiber cement plank siding, double-pane vinyl windows, a rebuilt deck structure and mem
Financial Summary (Pro Forma - 2026) 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 (Pro Forma - 2026) 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 | $2,925,000 | Apartment Style | Mid-Rise |
| Price Per Unit | $417,857 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.16 AC |
| Cap Rate | 5.42% | Building Size | 11,458 SF |
| Gross Rent Multiplier | 12.47 | Average Occupancy | 97% |
| No. Units | 7 | No. Stories | 4 |
| Property Type | Multifamily | Year Built | 1968 |
| Property Subtype | Apartment | Parking Ratio | 0.61/1,000 SF |
| Zoning | L3, Seattle | ||
| Price | $2,925,000 |
| Price Per Unit | $417,857 |
| Sale Type | Investment |
| Cap Rate | 5.42% |
| Gross Rent Multiplier | 12.47 |
| No. Units | 7 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Mid-Rise |
| Building Class | C |
| Lot Size | 0.16 AC |
| Building Size | 11,458 SF |
| Average Occupancy | 97% |
| No. Stories | 4 |
| Year Built | 1968 |
| Parking Ratio | 0.61/1,000 SF |
| Zoning | L3, Seattle |
Amenities
Site Amenities
- Security System
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+2 | 7 | $2,698 | 1,300 |
1 1
Moderately walkable
60/100
Fairly drivable
50/100
Some public transit
40/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 503630-1000 | Total Assessment | $2,818,000 (2025) |
| Land Assessment | $1,341,700 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $1,476,300 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
503630-1000
Land Assessment
$1,341,700 (2025)
Improvements Assessment
$1,476,300 (2025)
Total Assessment
$2,818,000 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2026
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
3600 25th Ave W