Log In/Sign Up
Your email has been sent.
Investment Highlights
- Excellent corner-lot Capitol Hill location - blocks to the Harvard-Belmont Landmark District, and walking distance to Downtown, SLU, parks, and retail
- Walker’s Paradise Walk Score of 90 - incredible walking access to an abundance of restaurants, shops, grocery stores, parks, light rail, and buses
- Parking spaces for 6 vehicles
- Turnkey opportunity with stable occupancy and a 5.4% cap rate and 11.5 GRM
- Upside potential - likely opportunity to raise rents to market levels and increase charges for parking /utility bill-backs to achieve a 5.8% cap rate
- Excellent unit mix featuring five 2-bed/1-bath units, five 1-bed/1-bath units, and one studio unit - average square footage of 684
Executive Summary
Excellent corner-lot Capitol Hill location within blocks of the Harvard-Belmont Landmark District, and walking distance to Downtown, South Lake Union, Volunteer Park, Cal Anderson Park, and the trendy retail corridors of Broadway, Pike/Pine, and 15th Ave E.
Turnkey opportunity with stable occupancy and a 5.4% cap rate and 11.5 GRM.
Walker’s Paradise Walk Score of 90 - incredible walking access to an abundance of restaurants, shops, grocery stores, parks, Link light rail station, and multiple bus routes.
Upside potential - likely opportunity to raise rents to market levels and increase charges for parking and utility bill-backs to achieve a 5.8% cap rate and 10.8 GRM.
Parking spaces for 6 vehicles.
Excellent unit mix featuring five 2-bed/1-bath units, five 1-bed/1-bath units, and one studio unit - average square footage of 684.
Substantial building upgrades including major plumbing and electrical updates to most units, bathroom improvements to more than half of the units, dishwashers and updated kitchens in the two-bed units, and in-unit laundry in 9 of the 11 units.
Desirable features including updated windows, secured entry, spacious floor plans with dining areas and large closets, scenic views from select units, and a common laundry room with 10 storage lockers.
Turnkey opportunity with stable occupancy and a 5.4% cap rate and 11.5 GRM.
Walker’s Paradise Walk Score of 90 - incredible walking access to an abundance of restaurants, shops, grocery stores, parks, Link light rail station, and multiple bus routes.
Upside potential - likely opportunity to raise rents to market levels and increase charges for parking and utility bill-backs to achieve a 5.8% cap rate and 10.8 GRM.
Parking spaces for 6 vehicles.
Excellent unit mix featuring five 2-bed/1-bath units, five 1-bed/1-bath units, and one studio unit - average square footage of 684.
Substantial building upgrades including major plumbing and electrical updates to most units, bathroom improvements to more than half of the units, dishwashers and updated kitchens in the two-bed units, and in-unit laundry in 9 of the 11 units.
Desirable features including updated windows, secured entry, spacious floor plans with dining areas and large closets, scenic views from select units, and a common laundry room with 10 storage lockers.
Financial Summary (Actual - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$257,940
|
$34.28
|
| Other Income |
$19,751
|
$2.62
|
| Vacancy Loss |
$13,885
|
$1.85
|
| Effective Gross Income |
$263,806
|
$35.06
|
| Taxes |
$29,552
|
$3.93
|
| Operating Expenses |
$62,883
|
$8.36
|
| Total Expenses |
$92,435
|
$12.28
|
| Net Operating Income |
$171,371
|
$22.77
|
Financial Summary (Actual - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $257,940 |
| Annual Per SF | $34.28 |
| Other Income | |
|---|---|
| Annual | $19,751 |
| Annual Per SF | $2.62 |
| Vacancy Loss | |
|---|---|
| Annual | $13,885 |
| Annual Per SF | $1.85 |
| Effective Gross Income | |
|---|---|
| Annual | $263,806 |
| Annual Per SF | $35.06 |
| Taxes | |
|---|---|
| Annual | $29,552 |
| Annual Per SF | $3.93 |
| Operating Expenses | |
|---|---|
| Annual | $62,883 |
| Annual Per SF | $8.36 |
| Total Expenses | |
|---|---|
| Annual | $92,435 |
| Annual Per SF | $12.28 |
| Net Operating Income | |
|---|---|
| Annual | $171,371 |
| Annual Per SF | $22.77 |
Property Facts
| Price | $3,195,000 | Apartment Style | Low-Rise |
| Price Per Unit | $290,455 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.13 AC |
| Cap Rate | 5.36% | Building Size | 7,525 SF |
| Gross Rent Multiplier | 11.5 | No. Stories | 3 |
| No. Units | 11 | Year Built | 1957 |
| Property Type | Multifamily | Parking Ratio | 0.8/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | LR3 (M) | ||
| Price | $3,195,000 |
| Price Per Unit | $290,455 |
| Sale Type | Investment |
| Cap Rate | 5.36% |
| Gross Rent Multiplier | 11.5 |
| No. Units | 11 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 7,525 SF |
| No. Stories | 3 |
| Year Built | 1957 |
| Parking Ratio | 0.8/1,000 SF |
| Zoning | LR3 (M) |
Amenities
Unit Amenities
- Washer/Dryer
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
- Walk-In Closets
Site Amenities
- Controlled Access
- Laundry Facilities
- Storage Space
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 1 | $1,600 | 450 |
| 1+1 | 5 | $1,679 | 625 |
| 2+1 | 5 | $2,300 | 790 |
1 1
Exceptionally walkable
100/100
Fairly drivable
40/100
Strong public transit
80/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 684820-0380 | Total Assessment | $2,914,000 (2024) |
| Land Assessment | $1,766,400 (2024) | Annual Taxes | $29,552 ($3.93/SF) |
| Improvements Assessment | $1,147,600 (2024) | Tax Year | 2026 |
Property Taxes
Parcel Number
684820-0380
Land Assessment
$1,766,400 (2024)
Improvements Assessment
$1,147,600 (2024)
Total Assessment
$2,914,000 (2024)
Annual Taxes
$29,552 ($3.93/SF)
Tax Year
2026
1 of 16
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1



