Log In/Sign Up
Your email has been sent.
Madlen Court Rental Homes & Self-Storage 673 SW 20th St 20 Unit Apartment Building $1,875,000 ($93,750/Unit) 6.74% Cap Rate Chehalis, WA 98532
INVESTMENT HIGHLIGHTS
- Multiple investment strategies
- In-demand single-family type rental units with stable tenant base
- Value-Add opportunity through increasing rents
- Walkable to several schools, restaurants, athletic facilities, and after school programs with quick access to Interstate 5
EXECUTIVE SUMMARY
Madlen Court Rental Homes & Self-Storage blends highly desired single-family type rental homes with the additional benefit of self-storage.
Featuring six single-family style rentals (all 3BR/2BA, ~1,400 SF avg) plus fourteen self-storage units. Tenants pay 100% of utilities; homes feature two-car garages, modern construction, and newer roofs—built for low-drama ownership. The tucked-away, off-street setting is walkable to Chehalis schools, Boys & Girls Club, parks, and athletic facilities, and is less than 10 minutes to I-5 and downtown. Chehalis sits almost exactly halfway between Seattle and Portland on the I-5 corridor, and the market’s recent positive economic activity include an announced Amazon operations facility projected at 500–1,000 jobs and the PSE takeover of the TransAlta power plant creating an estimated 700 jobs.
There are two investment approaches an investor can take. Raise residential rents and push storage rents toward market. There is an estimated 87% increase feasible for storage based on rent comps. Alternatively, an investor can subdivide and sell the residential units individually for a profit and keep the storage for pure cash-flow.
Featuring six single-family style rentals (all 3BR/2BA, ~1,400 SF avg) plus fourteen self-storage units. Tenants pay 100% of utilities; homes feature two-car garages, modern construction, and newer roofs—built for low-drama ownership. The tucked-away, off-street setting is walkable to Chehalis schools, Boys & Girls Club, parks, and athletic facilities, and is less than 10 minutes to I-5 and downtown. Chehalis sits almost exactly halfway between Seattle and Portland on the I-5 corridor, and the market’s recent positive economic activity include an announced Amazon operations facility projected at 500–1,000 jobs and the PSE takeover of the TransAlta power plant creating an estimated 700 jobs.
There are two investment approaches an investor can take. Raise residential rents and push storage rents toward market. There is an estimated 87% increase feasible for storage based on rent comps. Alternatively, an investor can subdivide and sell the residential units individually for a profit and keep the storage for pure cash-flow.
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$175,116
|
$17.72
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$8,756
|
$0.89
|
| Effective Gross Income |
$166,360
|
$16.84
|
| Taxes |
$14,260
|
$1.44
|
| Operating Expenses |
$25,648
|
$2.60
|
| Total Expenses |
$39,908
|
$4.04
|
| Net Operating Income |
$126,452
|
$12.80
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $175,116 |
| Annual Per SF | $17.72 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $8,756 |
| Annual Per SF | $0.89 |
| Effective Gross Income | |
|---|---|
| Annual | $166,360 |
| Annual Per SF | $16.84 |
| Taxes | |
|---|---|
| Annual | $14,260 |
| Annual Per SF | $1.44 |
| Operating Expenses | |
|---|---|
| Annual | $25,648 |
| Annual Per SF | $2.60 |
| Total Expenses | |
|---|---|
| Annual | $39,908 |
| Annual Per SF | $4.04 |
| Net Operating Income | |
|---|---|
| Annual | $126,452 |
| Annual Per SF | $12.80 |
PROPERTY FACTS
| Price | $1,875,000 | Apartment Style | Garden |
| Price Per Unit | $93,750 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.97 AC |
| Cap Rate | 6.74% | Building Size | 11,720 SF |
| Gross Rent Multiplier | 10.71 | Average Occupancy | 100% |
| No. Units | 20 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2005 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | multi family | ||
| Price | $1,875,000 |
| Price Per Unit | $93,750 |
| Sale Type | Investment |
| Cap Rate | 6.74% |
| Gross Rent Multiplier | 10.71 |
| No. Units | 20 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.97 AC |
| Building Size | 11,720 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 2005 |
| Opportunity Zone |
Yes |
| Zoning | multi family |
AMENITIES
UNIT AMENITIES
- Dishwasher
- Microwave
- Ceiling Fans
- Kitchen
- High Speed Internet Access
- Refrigerator
- Oven
- Range
- Carpet
- Deck
- Dining Room
- Double Pane Windows
- Patio
- Smoke Free
SITE AMENITIES
- Storage Space
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 14 | $115.00 | 251 |
| 3+2 | 2 | $2,200 | 1,300 |
| 3+2.5 | 4 | $2,160 | 1,400 |
1 1
1 of 20
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Madlen Court Rental Homes & Self-Storage | 673 SW 20th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.