Newer Duplex with Two 3BR
53-55 Samantha Court Union Gap, WA 98903
53-55 Samantha Court, Union Gap, WA, 98903
$449,000
For Sale
$449,000
Newer-built duplex offering two 3-bedroom, 2-bath units with ample parking in Union Gap, WA.
Property Size2,640 SF
Price / SF$170.08
Days on Market104
Property Features for 53-55 Samantha Court
General Information
- Standard status
- Active
- Size
- 2,640 SF
- Property subtype
- Multi Family / Duplex
Building Details
- Year Built
- 2007
Listing agency
RE/MAX, The Collective
(509) 834-1200
Listed by
Haley Larson · License #22030742
(509) 834-1200
Source
Compass
Added: Apr 10 Updated: Jul 22 at 5:50AM Checked: Jul 22 at 5:50AM
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 RE/MAX, The Collective
Investment Insights
Based on property information with market context.
This newer-built duplex includes two separate residential units, each offering three bedrooms and two bathrooms. The property is designed as a straightforward income setup with ample parking.
The duplex is located at 53–55 Samantha Court in Union Gap, Washington.
With two matching, multi-room floorplans and off-street parking for residents, the configuration supports easy occupancy management for a long-term owner.
The duplex is located at 53–55 Samantha Court in Union Gap, Washington.
With two matching, multi-room floorplans and off-street parking for residents, the configuration supports easy occupancy management for a long-term owner.
Key Highlights
- Duplex built in 2007 in Union Gap, WA
- Two 3‑bedroom, 2‑bath units
- Forced air, gas heat
Local Financial Insights For Multifamily LT 5
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 | $45.3k | $17.16 |
| − Vacancy | −$3.0k | −$1.12 |
| EGI | $42.3k | $16.04 |
| − OpEx | −$12.7k | −$4.81 |
| NOI | $29.6k | $11.23 |
2,640 SF · lease $17.16/SF/yr · vacancy 6.53% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$423.4K
$370.5K – $494.0K
NOI $29,641 @ 7.0% cap · market cap 6.60%
Second Best
Apartment 5plus
$368.6K
$322.5K – $430.0K
NOI $25,801 @ 7.0% cap · market cap 5.75%
Theoretical Best
Office A
$536.1K
$469.1K – $625.5K
NOI $37,529 @ 7.0% cap · market cap 8.36%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
Duplexes
Similar For Sale Nearby
FAQs
What type of property is this?
Duplex - Newer-built duplex offering two 3-bedroom, 2-bath units with ample parking in Union Gap, WA.
Where is this duplex located?
The property is located at 53-55 Samantha Court Union Gap, WA.
What is the asking price?
The asking price for this property is $449,000.
What are key features of this property?
This property features: Duplex built in 2007 in Union Gap, WA; Two 3‑bedroom, 2‑bath units; Forced air, gas heat
