Share This Listing

Message

949 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

Asana Homes 4270 NE 50th St 5 Unit Apartment Building $4,495,000 ($899,000/Unit) 4.55% Cap Rate Seattle, WA 98105

Save this listing!

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

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.

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
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
Bike Score®
Very Bikeable (84)
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.®
  • Listing ID: 33463115

  • Date on Market: 10/9/2024

  • Last Updated:

  • Address: 4270 NE 50th St, Seattle, WA 98105

Contact the Sale Advisor

Asana Homes | 4270 NE 50th St

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!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
Favorite Listings
Save Searches
Share Listings
Access Documents
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") }}