Log In/Sign Up
Your email has been sent.
Asana Homes 4270 NE 50th St 5 Unit Apartment Building $4,495,000 ($899,000/Unit) 4.55% Cap Rate Seattle, WA 98105



INVESTMENT HIGHLIGHTS
- Conveniently located within walking distance of Children’s Hospital, BurkeGilman Park, and Laurelhurst Elementary.
- Each home offers 2,020 square feet of light-filled, modern living space.
- Homes are equipped with mini-split A/C, tankless water heaters, and generous storage.
- Just 1 mile from the University of Washington and University Village.
- The top-floor Master Suite includes a deluxe bath and walk-in closet and views of Seattle.
- Each Unit On it's Own Parcel and Can Be Sold Individually
EXECUTIVE SUMMARY
This listing features 5 of the 6 townhomes in the upscale Asana community, each on its own tax parcel. Located directly across from a greenbelt and just steps from Seattle Children’s Hospital, this is one of the strongest locations in the city for rentals and long term appreciation. Residents enjoy walkability to the Burke-Gilman Trail, University of Washington, University Village, and Laurelhurst Elementary—making it a highly desirable neighborhood for both renters and long-term homeowners.
Each unit offers 2,020 square feet of thoughtfully designed living space with premium finishes, attached garages, tankless water heaters, mini-split A/C, and spacious top-floor primary suites with walk-in closets and sweeping views. Natural light floods the interiors, and ample storage is provided throughout. There's always plenty of street parking in this quiet neighborhood.
The portfolio is currently operating at a 3.8% cap rate with an 18.6 GRM, and units have been renting rapidly at ~$4,795/month. But the true value lies in the underlying pricing—at just $470 per square foot, this offering is below replacement cost for this quality of construction in Seattle.
Investors have multiple exit strategies: continue increasing rents and hold for long-term income, sell as a stabilized portfolio, or capitalize on the next wave of single-family home appreciation by selling each unit individually. With each home on a separate lot, the flexibility is already built in.
The location can’t be beat, and the fundamentals are strong—this is a rare opportunity to own high-quality product in one of Seattle’s most resilient and high-demand rental submarkets.
Each unit offers 2,020 square feet of thoughtfully designed living space with premium finishes, attached garages, tankless water heaters, mini-split A/C, and spacious top-floor primary suites with walk-in closets and sweeping views. Natural light floods the interiors, and ample storage is provided throughout. There's always plenty of street parking in this quiet neighborhood.
The portfolio is currently operating at a 3.8% cap rate with an 18.6 GRM, and units have been renting rapidly at ~$4,795/month. But the true value lies in the underlying pricing—at just $470 per square foot, this offering is below replacement cost for this quality of construction in Seattle.
Investors have multiple exit strategies: continue increasing rents and hold for long-term income, sell as a stabilized portfolio, or capitalize on the next wave of single-family home appreciation by selling each unit individually. With each home on a separate lot, the flexibility is already built in.
The location can’t be beat, and the fundamentals are strong—this is a rare opportunity to own high-quality product in one of Seattle’s most resilient and high-demand rental submarkets.
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$287,880
|
$30.90
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$14,394
|
$1.54
|
| Effective Gross Income |
$273,486
|
$29.35
|
| Taxes |
$46,689
|
$5.01
|
| Operating Expenses |
$22,148
|
$2.38
|
| Total Expenses |
$68,837
|
$7.39
|
| Net Operating Income |
$204,649
|
$21.97
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $287,880 |
| Annual Per SF | $30.90 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $14,394 |
| Annual Per SF | $1.54 |
| Effective Gross Income | |
|---|---|
| Annual | $273,486 |
| Annual Per SF | $29.35 |
| Taxes | |
|---|---|
| Annual | $46,689 |
| Annual Per SF | $5.01 |
| Operating Expenses | |
|---|---|
| Annual | $22,148 |
| Annual Per SF | $2.38 |
| Total Expenses | |
|---|---|
| Annual | $68,837 |
| Annual Per SF | $7.39 |
| Net Operating Income | |
|---|---|
| Annual | $204,649 |
| Annual Per SF | $21.97 |
PROPERTY FACTS
| Price | $4,495,000 | Apartment Style | Townhome |
| Price Per Unit | $899,000 | Building Class | A |
| Sale Type | Investment | Lot Size | 0.18 AC |
| Cap Rate | 4.55% | Building Size | 9,317 SF |
| Sale Condition | Bulk/Portfolio Sale | Average Occupancy | 100% |
| Gross Rent Multiplier | 15.6 | No. Stories | 3 |
| No. Units | 5 | Year Built | 2020 |
| Property Type | Multifamily | Parking Ratio | 0.54/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | LR1 | ||
| Price | $4,495,000 |
| Price Per Unit | $899,000 |
| Sale Type | Investment |
| Cap Rate | 4.55% |
| Sale Condition | Bulk/Portfolio Sale |
| Gross Rent Multiplier | 15.6 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | A |
| Lot Size | 0.18 AC |
| Building Size | 9,317 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 2020 |
| Parking Ratio | 0.54/1,000 SF |
| Zoning | LR1 |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 4+2.5 | 5 | $4,795 | 2,020 |
1 1
Bike Score®
Very Bikeable (84)
1 of 30
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Contact the Sale Advisor
Asana Homes | 4270 NE 50th St
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
