• Broker Ben Douglas 2068129101
  • Broker Brian Platt 2062518483
  • Broker Michael Urquhart 2068129123

West Seattle 5 8821 35th Ave SW 5 Unit Apartment Building $1,050,000 ($210,000/Unit) 4.81% Cap Rate Seattle, WA 98126

View Photo

INVESTMENT HIGHLIGHTS

  • Seller Financing – 25% Down Payment, 5% Interest-Only, 5-year term
  • 9.4% Cash on Cash return on renovations ($150k Budget)
  • Proposed zoning of LR3 - future development potential
  • Operational value-add to billback for utilities, storage, and parking
  • Units are in classic, well-maintained condition presenting renovation value-add potential
  • 5 storage areas and 5 off-street parking spaces

EXECUTIVE SUMMARY

Paragon Real Estate Advisors is pleased to present the exclusive listing of the West Seattle 5. Seller financing is available with attractive terms: 25% down payment and 5% interest-only payments for five years.
This well-located 5-unit property offers a compelling value-add investment opportunity through both operational improvements and unit renovations. A new owner can unlock immediate upside by implementing a utility bill-back system for water, sewer, and garbage, as well as charging for storage and reserved off-street parking. Additionally, completing full unit renovations and bringing rents up to market levels provides a clear path to repositioning the asset and enhancing long-term returns. The property is part of phase 2 of the Seattle One Plan upzone. The proposed zoning is LR3 which creates future development potential.
The unit mix includes two 1-bedroom/1-bathroom units and three 2-bedroom/1-bathroom units, all in classic, well-maintained condition. The property also features an owned, coin-operated common laundry area (one washer and dryer), five tenant storage units, and five off-street parking spaces accessible via the alley.
Located in the desirable Fauntleroy neighborhood of West Seattle, the West Seattle 5 benefits from close proximity to Lincoln Park and the Fauntleroy Ferry Terminal, offering direct access to Vashon Island and Southworth. Residents enjoy a unique blend of urban convenience and suburban tranquility, nearby parks, and Westwood Village Shopping Center just a few blocks away. The property is also well-connected by public transit, with multiple bus lines providing easy access to downtown Seattle and surrounding neighborhoods.

ATTACHMENTS

8821 35th Ave SW - BDPMJUBPD

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

PROPERTY FACTS

Price $1,050,000
Price Per Unit $210,000
Sale Type Investment
Cap Rate 4.81%
Gross Rent Multiplier 11.15
No. Units 5
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.14 AC
Building Size 3,730 SF
No. Stories 1
Year Built 1957
Parking Ratio 1/1,000 SF
Zoning NR3

AMENITIES

SITE AMENITIES

  • Laundry Facilities

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 2 $1,335 600
2+1 3 $1,683 660
Walk Score®
Very Walkable (77)

PROPERTY TAXES

Parcel Number 249120-0100 Improvements Assessment $831,100
Land Assessment $229,900 Total Assessment $1,061,000

MAP

ADDITIONAL PHOTOS

View Photo 8821-1
View Photo 8821-6
View Photo 8821 Other-3
View Photo 8821-5
View Photo 8821 Unit #3-1
View Photo 8821-8
View Photo 8821 Drone-7
View Photo 8821 Drone-1
View Photo 8821 Drone-3
View Photo 8821 Unit #3-2
View Photo 8821 Unit #3-3
View Photo 8821 Unit #3-4
View Photo 8821 Unit #3-6
View Photo 8821 Unit #3-7
View Photo 8821 Unit #3-8
View Photo 8821 Unit #4-2
View Photo 8821 Unit #4-4
View Photo 8821 Unit #5-2
View Photo 8821 Unit #5-4
  • Listing ID: 35744518

  • Date on Market: 5/5/2025

  • Last Updated: 5/20/2025

  • Address: 8821 35th Ave SW, Seattle, WA 98126

The LoopNet service and information provided therein, while believed to be accurate, are provided "as is". LoopNet disclaims any and all representations, warranties, or guarantees of any kind.