Log In/Sign Up
Your email has been sent.
Harrison Apartments 800-810 Harrison St 12 Unit Apartment Building $3,000,000 ($250,000/Unit) 3.65% Cap Rate Seattle, WA 98109



INVESTMENT HIGHLIGHTS
- Unparalleled South Lake Union Location – Within walking distance to Google campus, Amazon Campus and many restaurants, bars and local amenities
- Significant Development Potential – ability to build approximately 55 units at 550 SF per unit (buyer to verify)
- Value Add Opportunity – ability to increase rent ~40% and ~68% with a renovation
- Spacious units with vintage charm and character
- Advantageous Zoning: SM- SLU 85-280
- Recent Updates to interior of 3 units – LVP flooring, sinks, and counters
EXECUTIVE SUMMARY
Paragon Real Estate Advisors is pleased to present the exclusive listing of the Harrison Apartments, a rare investment opportunity in the heart of South Lake Union. Positioned on a 7,200 SF corner lot with alley access, this 12-unit apartment building is being offered for the first time in over three decades.
The property features a fully occupied, yet underperforming, apartment complex with immediate value-add potential. Current rents are estimated to be approximately 40% below market, with additional upside achievable through unit renovations as turnovers occur. The building consists of 10 one-bedroom/one-bath units (approx. 700 SF each) and 2 two-bedroom/one-bath units (approx. 850 SF each). The interior of 5/12 units have been partially updated with new LVP flooring, sinks and countertops.
Zoned SM-SLU 85-280, the site offers substantial redevelopment potential. While a formal feasibility study has not been completed, preliminary estimates suggest the lot could support up to 55 residential units averaging 550 SF (buyer to verify).
Located in South Lake Union, tenants enjoy unmatched amenities such as the Lake Union Waterfront, countless bars and restaurants and great public transportation to all parts of the city. This offering provides investors with a rare chance to secure a historically low vacancy apartment building with strong income growth potential and long-term development upside in one of Seattle’s most dynamic urban neighborhoods.
The property features a fully occupied, yet underperforming, apartment complex with immediate value-add potential. Current rents are estimated to be approximately 40% below market, with additional upside achievable through unit renovations as turnovers occur. The building consists of 10 one-bedroom/one-bath units (approx. 700 SF each) and 2 two-bedroom/one-bath units (approx. 850 SF each). The interior of 5/12 units have been partially updated with new LVP flooring, sinks and countertops.
Zoned SM-SLU 85-280, the site offers substantial redevelopment potential. While a formal feasibility study has not been completed, preliminary estimates suggest the lot could support up to 55 residential units averaging 550 SF (buyer to verify).
Located in South Lake Union, tenants enjoy unmatched amenities such as the Lake Union Waterfront, countless bars and restaurants and great public transportation to all parts of the city. This offering provides investors with a rare chance to secure a historically low vacancy apartment building with strong income growth potential and long-term development upside in one of Seattle’s most dynamic urban neighborhoods.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
-
|
-
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
-
|
-
|
| Net Operating Income |
$109,535
|
$12.77
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Net Operating Income | |
|---|---|
| Annual | $109,535 |
| Annual Per SF | $12.77 |
PROPERTY FACTS
| Price | $3,000,000 | Apartment Style | Low-Rise |
| Price Per Unit | $250,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.17 AC |
| Cap Rate | 3.65% | Building Size | 8,580 SF |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1911 |
| Property Subtype | Apartment | ||
| Zoning | SM-SLU 85-280 | ||
| Price | $3,000,000 |
| Price Per Unit | $250,000 |
| Sale Type | Investment |
| Cap Rate | 3.65% |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.17 AC |
| Building Size | 8,580 SF |
| No. Stories | 2 |
| Year Built | 1911 |
| Zoning | SM-SLU 85-280 |
AMENITIES
UNIT AMENITIES
- Balcony
SITE AMENITIES
- Laundry Facilities
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 10 | $1,270 | 700 |
| 2+1 | 2 | $1,650 | 850 |
1 1
Walk Score®
Walker's Paradise (98)
Transit Score®
Rider's Paradise (92)
Bike Score®
Very Bikeable (83)
PROPERTY TAXES
| Parcel Number | 198820-1580 | Improvements Assessment | $1,000 |
| Land Assessment | $6,156,000 | Total Assessment | $6,157,000 |
PROPERTY TAXES
Parcel Number
198820-1580
Land Assessment
$6,156,000
Improvements Assessment
$1,000
Total Assessment
$6,157,000
1 of 22
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
