26119-26135 Calvary Ln NE Kingston, WA
Five light-industrial warehouses and three pre-approved development lots for sale.
Property Features for 26119-26135 Calvary Ln NE
General Information
- Standard status
- Active
- Size
- 33,050 SF
- Lot size
- 5.17 Acres
- Property subtype
- INDUSTRIAL
Listing office Northmarq Commercial, LLC (206) 584-6195
Listing date Nov 24, 2025
Source Moodyscre
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 Northmarq Commercial, LLC
Investment Insights
Based on property information with market context.
Key Highlights
- Significant income potential with existing buildings producing an NOI of $307,000 at a 6.88% CAP rate.
- Three fully serviced and pre‑approved vacant lots offer immediate development opportunities.
- Flexibility to sell buildings or lots individually due to the binding site plan.
Local Financial Insights For Warehouse
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 | $297.5k | $9.00 |
| − Vacancy | −$5.4k | −$0.16 |
| EGI | $292.1k | $8.84 |
| − OpEx | −$43.8k | −$1.33 |
| NOI | $248.3k | $7.51 |
Alternative Uses
Property Analytics
Current Use by Public Records
Similar For Sale Nearby
Similar Off Market Nearby
- United Business Park & Storage — 26139 United Rd NE, Kingston, WA 98346
- Kingston Vault Self Storage — 26909 WA-104 NE, Kingston, WA 98346
- Minder Storage — 6101 NE Minder Rd, Poulsbo, WA 98370