Log In/Sign Up
Your email has been sent.
Abbey Apartments 7919 Wallingford Ave N 11 Unit Apartment Building $3,495,000 ($317,727/Unit) 4.05% Cap Rate Seattle, WA 98103



INVESTMENT HIGHLIGHTS
- A+ Green Lake location: across the street from Green Lake and close to everything!
- Immediate upside in base rent and other income in current condition. Raise NOI by ~58%.
- Ability to add W/D in-unit – improving future earning potential (inunit laundry currently in units 3 and 9)
- Owned and managed by the same family since construction in 1969
- Value-add opportunity: Renovate and reposition the property for a greater return
- Off-street parking: 14 spaces total with 6 tuck-under and 8 surface stalls
EXECUTIVE SUMMARY
Paragon Real Estate Advisors is pleased to announce for sale the Abbey Apartments; an 11-unit, value-add building in a remarkable Green Lake location. Located just a parcel away from the north shore of Green Lake, the property has been owned and cared for by the same family that had it built and offers an investor the rare opportunity to acquire a high-quality asset with immediate income upside and value-add opportunity.
The property features 7 - one-bedroom/one-bath units, 3 - two-bedroom/one bath units, and a spacious (1,400 SqFt) three-bedroom/two-bath penthouse. With an average unit size of 800 SqFt, residents enjoy generous living space in each home and units appeal to a wide range of renters. There is common laundry on-site with one of the two-bedroom units having its own in-unit washer and dryer, proving the ability to add washer and dryer into the rest of the units. Parking is a luxury near the lake, and this property has 6 tuck-under stalls and 8 off street surface stalls for a total of 14 spaces.
The building has been well-maintained and thoughtfully upgraded by ownership and has received some recent capital improvements. Some recent projects include the replacement of the roof in 2021, replumbing of the top floor and replacement of unit breaker panels. Most of the unit interiors have been updated with new cabinetry, countertops, carpet/flooring, fixtures and stainless-steel appliances. These upgrades elevate the property’s visual appeal and desirability to tenants and also limit future capital expenditure.
Just steps from the shores of Green Lake, the Abbey Apartments put the best of Seattle’s outdoor lifestyle right at your doorstep. From scenic strolls and bike rides along the 2.8-mile trail to paddleboarding and pickleball. Surrounded by vibrant restaurants, cafes, and everyday amenities, the location offers unbeatable convenience. Plus, with the University of Washington just minutes away and seamless access to Fremont, Wallingford, the U-District, and downtown via major transit routes, you’re connected to everything that makes Seattle thrive.
The property features 7 - one-bedroom/one-bath units, 3 - two-bedroom/one bath units, and a spacious (1,400 SqFt) three-bedroom/two-bath penthouse. With an average unit size of 800 SqFt, residents enjoy generous living space in each home and units appeal to a wide range of renters. There is common laundry on-site with one of the two-bedroom units having its own in-unit washer and dryer, proving the ability to add washer and dryer into the rest of the units. Parking is a luxury near the lake, and this property has 6 tuck-under stalls and 8 off street surface stalls for a total of 14 spaces.
The building has been well-maintained and thoughtfully upgraded by ownership and has received some recent capital improvements. Some recent projects include the replacement of the roof in 2021, replumbing of the top floor and replacement of unit breaker panels. Most of the unit interiors have been updated with new cabinetry, countertops, carpet/flooring, fixtures and stainless-steel appliances. These upgrades elevate the property’s visual appeal and desirability to tenants and also limit future capital expenditure.
Just steps from the shores of Green Lake, the Abbey Apartments put the best of Seattle’s outdoor lifestyle right at your doorstep. From scenic strolls and bike rides along the 2.8-mile trail to paddleboarding and pickleball. Surrounded by vibrant restaurants, cafes, and everyday amenities, the location offers unbeatable convenience. Plus, with the University of Washington just minutes away and seamless access to Fremont, Wallingford, the U-District, and downtown via major transit routes, you’re connected to everything that makes Seattle thrive.
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $3,495,000 | Property Subtype | Apartment |
| Price Per Unit | $317,727 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.19 AC |
| Cap Rate | 4.05% | Building Size | 8,800 SF |
| No. Units | 11 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 1969 |
| Zoning | LR3 (M) | ||
| Price | $3,495,000 |
| Price Per Unit | $317,727 |
| Sale Type | Investment |
| Cap Rate | 4.05% |
| No. Units | 11 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.19 AC |
| Building Size | 8,800 SF |
| No. Stories | 3 |
| Year Built | 1969 |
| Zoning | LR3 (M) |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 7 | $1,436 | 710 |
| 2+1 | 3 | $1,733 | 810 |
| 3+2 | 1 | $2,900 | 1,400 |
1 1
Walk Score®
Very Walkable (78)
Bike Score®
Biker's Paradise (94)
PROPERTY TAXES
| Parcel Number | 288620-0295 | Improvements Assessment | $1,387,500 |
| Land Assessment | $2,079,500 | Total Assessment | $3,467,000 |
PROPERTY TAXES
Parcel Number
288620-0295
Land Assessment
$2,079,500
Improvements Assessment
$1,387,500
Total Assessment
$3,467,000
1 of 24
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
