Log In/Sign Up
Your email has been sent.
Investment Highlights
- Premier Edmonds Bowl location - Blocks to Downtown Edmonds and the Puget Sound
- Attractive mid-century design with courtyard with Downtown and Puget Sound views from the top floor
- Attractive mid-century design with courtyard on quiet charming street with a mix of single-family rentals, condos, and multifamily
- 6 off-street parking spaces, on-site storage and laundry room
- Attractive low-maintenance brick veneer with recently painted cedar siding, new PVC roof, and updated electrical panels and dual-pane windows
- Spacious floor plans with multiple closets and dining areas; 3 units with dishwashers and 2 with in-unit laundry
Executive Summary
Located in the heart of the Edmonds Bowl neighborhood, this apartment community offers investors a rare opportunity to acquire a well-positioned asset just blocks from Downtown Edmonds and the Puget Sound. The property’s walkable location provides tenants with convenient access to restaurants, shops, waterfront parks, and transit. Originally built in 1960, the property features classic mid-century design centered around a charming courtyard setting. Its durable brick veneer exterior, complemented by a new roof, recently painted cedar siding, and updated dual-pane windows, provides both curb appeal and low-maintenance ownership. All 6 units have updated electrical panels. The property is comprised of 6 units, including four 1-bed and two 2-bed homes. Top-floor units enjoy sweeping views of Downtown Edmonds and the Puget Sound. Residents benefit from 6 off-street parking spaces, on-site storage, and a shared laundry facility. Two units received recent remodels including in-unit laundry, and three units have dishwashers, refinished oak floors, quartz counters, and updates to kitchens and baths. This asset presents the likely opportunity for significant upside, simply by increasing rents to market levels and implementing a utility bill-back system. With its premier location, strong fundamentals, and clear path to upside, this property represents an exceptional opportunity for investors seeking both stability and growth in one of Snohomish County’s most desirable rental markets.
Financial Summary (Actual - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$100,560
|
$23.38
|
| Other Income |
$980
|
$0.23
|
| Vacancy Loss |
$4,062
|
$0.94
|
| Effective Gross Income |
$97,478
|
$22.66
|
| Taxes |
$10,668
|
$2.48
|
| Operating Expenses |
$36,089
|
$8.39
|
| Total Expenses |
$46,757
|
$10.87
|
| Net Operating Income |
$50,721
|
$11.79
|
Financial Summary (Actual - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $100,560 |
| Annual Per SF | $23.38 |
| Other Income | |
|---|---|
| Annual | $980 |
| Annual Per SF | $0.23 |
| Vacancy Loss | |
|---|---|
| Annual | $4,062 |
| Annual Per SF | $0.94 |
| Effective Gross Income | |
|---|---|
| Annual | $97,478 |
| Annual Per SF | $22.66 |
| Taxes | |
|---|---|
| Annual | $10,668 |
| Annual Per SF | $2.48 |
| Operating Expenses | |
|---|---|
| Annual | $36,089 |
| Annual Per SF | $8.39 |
| Total Expenses | |
|---|---|
| Annual | $46,757 |
| Annual Per SF | $10.87 |
| Net Operating Income | |
|---|---|
| Annual | $50,721 |
| Annual Per SF | $11.79 |
Property Facts
| Price | $1,850,000 | Apartment Style | Low-Rise |
| Price Per Unit | $308,333 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.17 AC |
| Cap Rate | 2.74% | Building Size | 4,302 SF |
| Gross Rent Multiplier | 18.2 | No. Stories | 2 |
| No. Units | 6 | Year Built | 1960 |
| Property Type | Multifamily | Parking Ratio | 1.39/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | RM-2.4 | ||
| Price | $1,850,000 |
| Price Per Unit | $308,333 |
| Sale Type | Investment |
| Cap Rate | 2.74% |
| Gross Rent Multiplier | 18.2 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.17 AC |
| Building Size | 4,302 SF |
| No. Stories | 2 |
| Year Built | 1960 |
| Parking Ratio | 1.39/1,000 SF |
| Zoning | RM-2.4 |
Amenities
Unit Amenities
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
- Views
- Double Pane Windows
Site Amenities
- Laundry Facilities
- Storage Space
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 4 | $1,291 | 650 |
| 2+1 | 2 | $1,608 | 850 |
1 1
Fairly walkable
50/100
Moderately drivable
70/100
Limited public transit
30/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 004096-002-002-00 | Total Assessment | $1,281,300 |
| Land Assessment | $704,400 | Annual Taxes | $10,668 ($2.48/SF) |
| Improvements Assessment | $576,900 | Tax Year | 2026 |
Property Taxes
Parcel Number
004096-002-002-00
Land Assessment
$704,400
Improvements Assessment
$576,900
Total Assessment
$1,281,300
Annual Taxes
$10,668 ($2.48/SF)
Tax Year
2026
1 of 13
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
533 4th Ave S
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.



