For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Seattle Multifamily Investment Opportunity Title is generated by Realmo AI

    8821 35th Ave SW, Seattle, WA 98126

    View on Map
    Claim this Listing
    For Sale
    $1,050,000

    Five-unit property with value-add potential in Seattle.

    Property size:
    3,180 SF
    Price / SF:
    $330/SF
    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

    We can help!

    Listing Contact
    BRIAN PLATT

    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

    This well-located 5-unit property presents a value-add investment opportunity through operational improvements and unit renovations. A new owner can increase value by implementing a utility bill-back system for water, sewer, and garbage, and by charging for storage and reserved off-street parking. Completing full unit renovations and raising rents to market levels offers a way to reposition the asset and enhance long-term returns. The unit mix includes two 1-bedroom/1-bathroom units. The property is part of phase 2 of the Seattle One Plan upzone. The proposed zoning is LR3, creating future development potential. The property size is 3180 square feet.

    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
    3,180 SF · lease $31.80/SF/yr · vacancy 3.50% · expense 45.00%

    Alternative Uses

    Best Use
    Apartment 5plus
    $766.7K
    $670.9K – $894.5K (±1% cap)
    NOI $53,672 @ 7.0% cap · market cap 5.11%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $956.7K
    $837.1K – $1.12M (±1% cap)
    NOI $66,970 @ 7.0% cap · market cap 6.38%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Accounting Firm

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Seattle
    County
    King
    State
    Washington
    Longitude
    -122.377
    Latitude
    47.524

    FAQs

    What type of property is this?
    Apartment building - Five-unit property with value-add potential in Seattle.
    Where is this apartment building located?
    The property is located at 8821 35th Ave SW Seattle, WA.
    What is the asking price?
    The asking price for this property is $1,050,000.
    What are key features of this property?
    This property features: 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.
    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message