Log In/Sign Up
Your email has been sent.
818 Madison Ave N 6,600 SF 100% Leased Office Building Bainbridge Island, WA 98110 $2,450,000 ($371.21/SF) 5.66% Cap Rate
Executive Summary
Price Reduced! This is the first time the 818 Madison Building has come to market. A community landmark, the building was designed and built by local favorites and is of exceptional quality in an unbeatable location. This custom-built multi-tenant office building provides a unique opportunity to own a proven performer. Current tenants provide various services, from medical providers to business accounting services.
Financial Summary (Actual - 2023) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$190,493
|
$28.86
|
| Other Income |
$4,500
|
$0.68
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$194,993
|
$29.54
|
| Taxes |
$16,000
|
$2.42
|
| Operating Expenses |
$40,570
|
$6.15
|
| Total Expenses |
$56,570
|
$8.57
|
| Net Operating Income |
$138,423
|
$20.97
|
Financial Summary (Actual - 2023)
| Gross Rental Income | |
|---|---|
| Annual | $190,493 |
| Annual Per SF | $28.86 |
| Other Income | |
|---|---|
| Annual | $4,500 |
| Annual Per SF | $0.68 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $194,993 |
| Annual Per SF | $29.54 |
| Taxes | |
|---|---|
| Annual | $16,000 |
| Annual Per SF | $2.42 |
| Operating Expenses | |
|---|---|
| Annual | $40,570 |
| Annual Per SF | $6.15 |
| Total Expenses | |
|---|---|
| Annual | $56,570 |
| Annual Per SF | $8.57 |
| Net Operating Income | |
|---|---|
| Annual | $138,423 |
| Annual Per SF | $20.97 |
Property Facts
Sale Type
Investment
Property Type
Office
Building Size
6,600 SF
Building Class
B
Year Built
2005
Price
$2,450,000
Price Per SF
$371.21
Cap Rate
5.66%
NOI
$138,650
Percent Leased
100%
Tenancy
Multiple
Building Height
2 Stories
Typical Floor Size
3,300 SF
Building FAR
0.16
Lot Size
0.92 AC
Zoning
Commercial
Parking
39 Spaces (5.91 Spaces per 1,000 SF Leased)
Major Tenants
- Tenant
- Industry
- SF Occupied
- Rent/SF
- Lease End
- Davinci Physical Therapy
- Health Care and Social Assistance
- -
- -
- -
- Eagle Harbor CPA
- Professional, Scientific, and Technical Services
- -
- -
- -
- Northwest Family Psychology
- Health Care and Social Assistance
- -
- -
- -
- Sound Philanthropy
- Professional, Scientific, and Technical Services
- -
- -
- -
| Tenant | Industry | SF Occupied | Rent/SF | Lease End | ||
| Davinci Physical Therapy | Health Care and Social Assistance | - | - | - | ||
| Eagle Harbor CPA | Professional, Scientific, and Technical Services | - | - | - | ||
| Northwest Family Psychology | Health Care and Social Assistance | - | - | - | ||
| Sound Philanthropy | Professional, Scientific, and Technical Services | - | - | - |
1 1
Walk Score®
Very Walkable (81)
Bike Score®
Very Bikeable (77)
1 of 4
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
818 Madison Ave N
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.