Share This Listing

Message

943 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

403 E Thomas St - Edgene Apartments 9 Unit Apartment Building Offered at $3,199,500 at a 4.43% Cap Rate Seattle, WA 98102

Save this listing!

Favorite this listing to get notified of price updates, new media and more

Investment Highlights

  • Convenient Capitol Hill location; a Walker’s Paradise walk score of 95; Walkable to Downtown, South Lake Union, restaurants, light rail, and shops
  • Owner occupant opportunity: Large ±1,200-SF view penthouse unit with 2 bedrooms plus a den and one-and-a-half bathrooms
  • 9 off-street and 2 garage parking spaces
  • Excellent unit mix 4 two-beds, 4 one-beds, and a studio
  • Downtown and Space Needle views from upper floors
  • Updated dual-pane windows, in-unit laundry and dishwashers in all units other than the studio, elevator

Executive Summary

Edgene Apartments presents a rare opportunity to acquire a well-maintained 9-unit multifamily property in one of Seattle’s most desirable rental markets. Built in 1966, this classic mid-century asset combines strong in-place income with meaningful upside potential in a premier Capitol Hill location.
Boasting a Walker’s Paradise walk score of 95, the property offers easy access to Downtown Seattle and South Lake Union as well as to an abundance of neighborhood restaurants, retail, and everyday amenities. Public transportation options are outstanding, with a light rail station and seven bus lines within a 10-minute walk, providing seamless connectivity throughout Seattle and the greater metropolitan area. Residents benefit from quick, convenient transit to major employment centers, entertainment hubs, and regional destinations without reliance on a vehicle.
The building features an excellent and highly rentable unit mix consisting of four two-bedroom units, four one-bedroom units, and one studio. A standout feature is the spacious, ±1,200-SF top-floor penthouse unit – ideal for an owner-occupant – offering two bedrooms plus a den, one-and-a-half bathrooms, and sweeping Downtown and Space Needle views.
Edgene Apartments has been thoughtfully maintained and upgraded, including updated dual-pane windows, in-unit laundry and dishwashers in all units other than the studio, and elevator service. The property also offers an uncommon 11 parking spaces – 9 off-street and 2 garage – providing a valuable amenity in this dense urban neighborhood.
In addition to its strong location and condition, Edgene Apartments offers clear operational upside. New ownership may realize approximately ±20% income growth by strategically raising rents to market rates, implementing a utility bill-back system, and monetizing parking. Further enhancing the investment profile is its streamlined condominium conversion potential, as condo documents are already in place comprising 12 parcels (one for the land, two for parking, and nine individual unit parcels). This structure creates flexibility for future sell-off strategies and provides investors with both income growth potential and long-term disposition optionality.
With its prime Capitol Hill address, attractive unit mix, owner-occupant flexibility, and value-add potential, Edgene Apartments represents a compelling investment opportunity in the heart of Seattle.

Financial Summary (Actual - 2026)

Annual Annual Per SF
Gross Rental Income $239,880 $38.27
Other Income - -
Vacancy Loss $11,994 $1.91
Effective Gross Income $227,886 $36.36
Taxes $25,081 $4.00
Operating Expenses $61,037 $9.74
Total Expenses $86,118 $13.74
Net Operating Income $141,768 $22.62

Financial Summary (Actual - 2026)

Gross Rental Income
Annual $239,880
Annual Per SF $38.27
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $11,994
Annual Per SF $1.91
Effective Gross Income
Annual $227,886
Annual Per SF $36.36
Taxes
Annual $25,081
Annual Per SF $4.00
Operating Expenses
Annual $61,037
Annual Per SF $9.74
Total Expenses
Annual $86,118
Annual Per SF $13.74
Net Operating Income
Annual $141,768
Annual Per SF $22.62

Property Facts

Price $3,199,500
Price Per Unit $355,500
Sale Type Investment
Cap Rate 4.43%
Gross Rent Multiplier 13.3
No. Units 9
Property Type Multifamily
Apartment Style Low-Rise
Building Class C
Lot Size 0.10 AC
Building Size 6,420 SF
Average Occupancy 98%
No. Stories 3
Year Built 1966
Parking Ratio 1.71/1,000 SF
Zoning MR (M), Seattle

Amenities

Unit Amenities

  • Double Pane Windows

Site Amenities

  • Elevator

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
Studios 1 $1,500 300
1+1 4 $1,933 593
2+1.5 4 $2,690 938
Walk Score®
Walker's Paradise (95)
Transit Score®
Excellent Transit (88)
Bike Score®
Very Bikeable (75)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

Property Taxes

Property Taxes

Parcel Numbers
Multiple
  • 226400-0030
  • 226400-0040
  • 226400-0020
  • 226400-0050
  • 226400-0070
  • 226400-0100
  • 226400-0090
  • 226400-0010
  • 226400-0060
  • 226400-0080
  • 226400-0110
Land Assessment
$1,695,700 (2024)
Improvements Assessment
$702,800 (2024)
Total Assessment
$2,398,500 (2024)
Annual Taxes
$25,081 ($3.91/SF)
Tax Year
2026
  • Listing ID: 39645458

  • Date on Market: 3/3/2026

  • Last Updated:

  • Address: 403 E Thomas St, Seattle, WA 98102

Contact the Sale Advisor

403 E Thomas St - Edgene Apartments

What's your inquiry about?*

Select at least one of the options above

Preferred Date*

Select one date

Message* (optional)

Message is required

{{getContactFormMessageFieldCharacterCount()}} out of 600

Already a member? Log In

First Name*

Last Name*

Email*

Email address is required

Phone*

Ext (optional)

Company (optional)

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.

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") }}