Log In/Sign Up
Your email has been sent.
Sparrow Landing 4202 NE Morrow Rd 17 Unit Apartment Building $5,600,000 ($329,412/Unit) 5.30% Cap Rate Vancouver, WA 98682



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 | Building Class | B |
| Price Per Unit | $329,412 | Lot Size | 0.92 AC |
| Sale Type | Investment | Building Size | 15,465 SF |
| Cap Rate | 5.30% | Average Occupancy | 59% |
| No. Units | 17 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2025 |
| Property Subtype | Apartment | Parking Ratio | 1.94/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | R-18 | ||
| 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
| Parcel Number | 159537-000 | Total Assessment | $457,380 (2025) |
| Land Assessment | $457,380 (2025) | Annual Taxes | $32,584 ($2.11/SF) |
| Improvements Assessment | $0 (2025) | Tax Year | 2026 |
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
1 of 27
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
Sparrow Landing | 4202 NE Morrow Rd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

