3815 100th St Sw Ste 2a, Lakewood, WA 98499
Three-story office condo with leased unit and owner financing.
- Added:
- Sep 28, 2025
- Days on Market:
- 261
- Last Refresh:
- Apr 5 at 8:24 pm
Property Features for 3815 100th St Sw Ste 2a
General Information
- Standard status
- Active
- Size
- 3,607 SF
- Lot size
- 0.25 Acres
Listing agent Justin Park
Listing office TS Property Management (253) 512-1000
Listing date Sep 28, 2025
Source Exprealty
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 TS Property Management
HighLights
- Two units: One owner‑occupied (2,438 sq. ft.) and one leased (1,152 sq. ft.) providing immediate rental income.
- Excellent location with convenient access to Hwy 512 and I‑5.
- Owner financing available with 30% down and 6% interest rate.
- Unit 2A features seven private offices, a large waiting area, a kitchen with a dishwasher, and skylights.
- Leased unit (2B) generates $1,500/month in rental income.
- HOA covers water, sewer, garbage, and HVAC maintenance, simplifying property management.
Overview
Local Financial Insights For Office B
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 | $79.2k | $21.96 |
| − Vacancy | −$11.1k | −$3.07 |
| EGI | $68.1k | $18.89 |
| − OpEx | −$17.0k | −$4.72 |
| NOI | $51.1k | $14.16 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Lakewood
- County
- Pierce
- State
- Washington
- Longitude
- -122.488
- Latitude
- 47.1676