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 brokers for more information about this property

Investment Highlights

  • Spacious unit layouts ranging from 690 to 1,155 SF
  • Ten units currently leased with remaining lease up upside
  • Energy efficient mini splits provide year round heating and cooling
  • Recently completed 17 unit Vancouver multifamily offering
  • Modern interiors with solid surface counters and stainless steel appliances
  • Accessible Kevanna Park location near Vancouver Mall, Orchards Market Center, SR 500, and I-205

Executive Summary

Constructed in 2025 by a respected local builder, Sparrow Landing presents a rare opportunity to acquire a recently completed 17-unit multifamily asset comprised of a diverse mix of 1, 2, and 3 bedroom residences. The property was thoughtfully designed to maximize resident appeal, featuring spacious floor plans, lofty ceilings, abundant natural light, quality finishes, full appliance packages, window coverings, dedicated off-street parking, and privately fenced patio areas. Newly constructed, Sparrow Landing benefits from modern construction, durable building materials, and thoughtfully selected finishes designed to support long-term ownership. The property's quality construction helps reduce maintenance demands, limit future capital expenditure requirements, and promote operational efficiency, while its desirable unit mix and resident-focused amenities position it well for long-term occupancy and tenant retention. Additional community amenities include expansive shared greenspace and a highly accessible location near Vancouver Mall, major retailers, dining, recreation, and key commuter corridors. Combining quality construction, strong resident appeal, and the advantages of modern vintage, Sparrow Landing represents a compelling opportunity to acquire a low-maintenance asset with long-term ownership appeal in the growing Vancouver market.

Financial Summary (Pro Forma - 2026)

Annual Annual Per SF
Gross Rental Income $376,980 $52.36
Other Income $18,600 $2.58
Vacancy Loss $13,194 $1.83
Effective Gross Income $382,386 $53.11
Taxes $32,584 $4.53
Operating Expenses $52,958 $7.36
Total Expenses $85,542 $11.88
Net Operating Income $296,844 $41.23

Financial Summary (Pro Forma - 2026)

Gross Rental Income
Annual $376,980
Annual Per SF $52.36
Other Income
Annual $18,600
Annual Per SF $2.58
Vacancy Loss
Annual $13,194
Annual Per SF $1.83
Effective Gross Income
Annual $382,386
Annual Per SF $53.11
Taxes
Annual $32,584
Annual Per SF $4.53
Operating Expenses
Annual $52,958
Annual Per SF $7.36
Total Expenses
Annual $85,542
Annual Per SF $11.88
Net Operating Income
Annual $296,844
Annual Per SF $41.23

Property Facts

Price $5,600,000
Price Per Unit $329,412
Sale Type Investment
Cap Rate 5.30%
No. Units 17
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class B
Lot Size 0.92 AC
Building Size 15,465 SF
Average Occupancy 59%
No. Stories 2
Year Built 2025
Parking Ratio 1.94/1,000 SF
Zoning R-18

Amenities

Unit Amenities

  • Air Conditioning
  • Dishwasher
  • Disposal
  • Microwave
  • Washer/Dryer
  • Heating
  • Ceiling Fans
  • Kitchen
  • Refrigerator
  • Stainless Steel Appliances
  • Range
  • Dining Room
  • Double Pane Windows
  • Island Kitchen
  • Patio

Site Amenities

  • Fitness Center
  • Storage Space

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 3 $1,545 690
2+1 1 $1,795 720
2+1.5 10 $1,795 921
3+2 3 $2,345 1,155
Fairly walkable
40/100
Exceptionally drivable
100/100
Limited public transit
30/100
Fairly bikeable
50/100

Property Taxes

Property Taxes

Parcel Number
159537-000
Land Assessment
$457,380 (2025)
Improvements Assessment
$0 (2025)
Total Assessment
$457,380 (2025)
Annual Taxes
$32,584 ($2.11/SF)
Tax Year
2026
  • Listing ID: 40792479

  • Date on Market: 4/2/2026

  • Last Updated:

  • Address: 4202 NE Morrow Rd, Vancouver, WA 98682

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") }}