Log In/Sign Up
Your email has been sent.
403 N 21st St 14 Unit Apartment Building $4,350,000 ($310,714/Unit) 5.03% Cap Rate Mount Vernon, WA 98273
Investment Highlights
- New construction and existing 4 Plex
- Open Floor Plan
- Lots of Natural Light
- Heating and Cooling
- Close Proximity to medical, schools, retail and restaurants
- Garages with to EV Stations
Executive Summary
10 units are comprised of 2 Studios/1 Bath | 3 - 1 Bed/2 Baths | 5 - 2 Bed/2 Baths
All units have new appliances and are plumbed for washer and dryer.
The adjacent 4 plex has a strong rental history and all are 2 bed/1.5 Baths with a shared laundry facility.
Close proximity to medical, schools, retail, restaurants, College Way, Division St. and I-5.
All units have new appliances and are plumbed for washer and dryer.
The adjacent 4 plex has a strong rental history and all are 2 bed/1.5 Baths with a shared laundry facility.
Close proximity to medical, schools, retail, restaurants, College Way, Division St. and I-5.
Financial Summary (Pro Forma - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $4,350,000 | Building Class | B |
| Price Per Unit | $310,714 | Lot Size | 0.48 AC |
| Sale Type | Investment | Building Size | 16,550 SF |
| Cap Rate | 5.03% | Average Occupancy | 30% |
| No. Units | 14 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1977/2025 |
| Property Subtype | Apartment | Parking Ratio | 0.36/1,000 SF |
| Zoning | R-3 - R-3 Zone with increased density allowance.. | ||
| Price | $4,350,000 |
| Price Per Unit | $310,714 |
| Sale Type | Investment |
| Cap Rate | 5.03% |
| No. Units | 14 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | B |
| Lot Size | 0.48 AC |
| Building Size | 16,550 SF |
| Average Occupancy | 30% |
| No. Stories | 3 |
| Year Built/Renovated | 1977/2025 |
| Parking Ratio | 0.36/1,000 SF |
| Zoning | R-3 - R-3 Zone with increased density allowance.. |
Amenities
Unit Amenities
- Dishwasher
- Washer/Dryer
- Eat-in Kitchen
- Granite Countertops
- Refrigerator
- Range
- Deck
- Double Pane Windows
Site Amenities
- Public Transportation
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1.5 | 4 | $1,800 | 952 |
| Studios | 2 | $2,000 | - |
| 1+2 | 3 | $2,000 | - |
| 2+2 | 5 | $2,400 | - |
1 1
Property Taxes
| Parcel Number | P26917 | Improvements Assessment | $2,199,200 |
| Land Assessment | $312,000 | Total Assessment | $2,511,200 |
Property Taxes
Parcel Number
P26917
Land Assessment
$312,000
Improvements Assessment
$2,199,200
Total Assessment
$2,511,200
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
403 N 21st St
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.