Multifamily Property Near WWU
For Sale
$8,400,000
1011 21st Street, Bellingham, WA 98225
19-unit multifamily property near Western Washington University.
Property Size25,265 SF
Price / SF$332.48
Days on Market341
Property Features for 1011 21st Street
General Information
Standard status
Active
Size
25,265 SF
Property subtype
Multifamily
Building Details
Building Size
25,265 SF
Year Built
1991
Listing Agency:
Capstone Commercial Real Estate Advisors
Listed By:
Cory Walken · License #WA #86060
(360) 319-1649
Source:
Sperrycga
Added: Nov 21, 2025
Changed: Oct 27
Last Checked: Oct 28 at 6:18AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Capstone Commercial Real Estate Advisors
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This multifamily property, located in the Happy Valley area of Bellingham, features 19 units with a mix of large 3- and 4-bedroom layouts. The property is situated just three blocks from the Western Washington University (WWU) campus. The location offers convenient access to the Fairhaven Historic District, Boulevard Park, and the Bellingham Farmers Market, as well as nearby trails, parks, and waterfront areas. The property is well-maintained and in excellent condition with historically low vacancy. Potential exists to boost income through revenue streams such as RUBS, coin-op laundry, and covered parking fees. The property offers assumable debt at 3.1% for 3+ years. The property size is 25,265 square feet.
Key Highlights
- Assumable debt at 3.1% provides a +5% cash‑on‑cash return in year 1.
- Located just two blocks from Western Washington University (WWU) campus.
- Potential to boost income by 11.8% in year 1 by implementing RUBS, laundry, and parking fees.
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$272,134
Cap Rate
3.24%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$5,442,680
$5.4M
Cap Rate 7%
$3,887,629
$3.9M
Cap Rate 9%
$3,023,711
$3.0M
Market Conditions
NOI Build-Up for 25,265 SF
Gross rent
$515.4K $20.40/SF
− Vacancy
−$20.6K −$0.82/SF
EGI
$494.8K $19.58/SF
− OpEx
−$222.7K −$8.81/SF
NOI
$272.1K $10.77/SF
Area
Whatcom County, WA
Vacancy
4.00%
Lease Rate
$20.40 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$5,442,680
Cap Rate 7%
$3,887,629
Cap Rate 9%
$3,023,711
Alternative Uses
Best Use
Apartment 5plus
$3.89M
$3.40M – $4.54M
NOI $272,134 @ 7.0% cap · market cap 3.24%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$5.96M
$5.22M – $6.95M
NOI $417,214 @ 7.0% cap · market cap 4.97%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Location Intelligence
Trade Area within ½ mile
282
Businesses Nearby
Explore this area
Business Placement
Demographics for 98225, WA
49,078
Population
24,202
Households
2
Avg Household Size
31
Median Age
48%
College-Educated
96%
High-School Grad
12.6 sq mi
ZIP Area
3,895
Density / Sq Mi
$62,220
Median Household Income
$33,122
Median Earnings
$1,430
Median Rent
$588,800
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in West region
Frequently Asked Questions
What type of property is this?
Apartment building - 19-unit multifamily property near Western Washington University.
Where is this apartment building located?
The property is located at 1011 21st Street Bellingham, WA.
What is the asking price?
The asking price for this property is $8,400,000.
What are key features of this property?
This property features: Assumable debt at 3.1% provides a +5% cash‑on‑cash return in year 1.; Located just two blocks from Western Washington University (WWU) campus.; Potential to boost income by 11.8% in year 1 by implementing RUBS, laundry, and parking fees.
