8821 35th Ave SW, Seattle, WA 98126
Five-unit property with value-add potential in Seattle.
- Added:
- May 6, 2025
- Days on Market:
- 406
- Last Refresh:
- Mar 16 at 9:09 am
Property Features for 8821 35th Ave SW
General Information
- Standard status
- Active
- Size
- 3,180 SF
Building Details
- Year Built
- 1957
Listing agent BRIAN PLATT
Listing office PARAGON REAL ESTATE ADVISORS
Listing date May 6, 2025
Source Corcoran
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 PARAGON REAL ESTATE ADVISORS
HighLights
- Value‑add investment opportunity through operational improvements and unit renovations.
- Seller financing available with attractive terms (25% down, 5% interest‑only for five years).
- Immediate upside by implementing utility bill‑back system and charging for storage/parking.
- Future development potential due to Seattle One Plan upzone (proposed LR3 zoning).
- Clear path to increased rents by completing unit renovations and bringing rents to market levels.
- Five‑unit property with a mix including two 1‑bedroom/1‑bathroom units.
Overview
Local Financial Insights For Apartment 5plus
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $101.1k | $31.80 |
| − Vacancy | −$3.5k | −$1.11 |
| EGI | $97.6k | $30.69 |
| − OpEx | −$43.9k | −$13.81 |
| NOI | $53.7k | $16.88 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Seattle
- County
- King
- State
- Washington
- Longitude
- -122.377
- Latitude
- 47.524