926 934 N 104th St, Seattle, WA 98133

$3,295,000
10,400
SqFt

Listing courtesy of Westlake Associates, Inc..

List Price
$3,295,000
Status
ACTIVE
MLS#
1380138
Days on Market
86
Style
56 - 10+ Units
Finished SqFt
10,400
Lot Size (sq ft)
15,374

Property Description

22 Unit Apartment complex on a 15,374 SF lot, zoned LR2. 5.9% Cap Rate at $149,773 per unit.

Additional Information

List Date
2018-10-26 00:00:00
Community
Northgate
Property Type
MULT
Units
22
Stories
3
Potential Terms
Cash Out
Year Built
1929
Total Parking
29
Uncovered Parking
18
Exterior
Wood
Roof
Cedar Shake
School District
Seattle
Total Monthly Income
$26,676
Gross Scheduled Income
$320,112
Vacancy Rate
5
Gross Adjusted Income
$304,106
Annual Taxes
$20,511
Tax Year
2018
Insurance Expense
$6,178
W/S/G Expenses
$39,734
Total Expenses
$109,728
Net Operating Income
$194,378
Gross Rent Multiplier
11
Cap Rate
5

Room Dimensions

Unit 1 Size
350
Unit 1 Rent
$952
Unit 2 Size
350
Unit 2 Rent
$952
Unit 3 Size
350
Unit 3 Rent
$952
Unit 4 Size
350
Unit 4 Rent
$952
Unit 5 Size
350
Unit 5 Rent
$952
Unit 6 Size
350
Unit 6 Rent
$952
The database information herein is provided from and copyrighted by the Northwest Multiple Listing Service (NWMLS). NWMLS data may not be reproduced or redistributed and is only for people viewing this site. All information provided is deemed reliable but is not guaranteed and should be independently verified. All properties are subject to prior sale or withdrawal. All rights are reserved by copyright.

Mortgage Calculator

Amount of Loan
Annual Interest Rate
%
Term of Loan
Years

Does not include any taxes or fees.
Please consult a financial professional.
Calculator source: Real Geeks