Triplex With Rear Development
New
For Sale
$1,135,000
5615 Beverly Lane, Everett, WA 98203
The updated, fully occupied property includes site work and planning materials for a proposed second triplex.
Property Size2,040 SF
Price / SF$556.37
Days on Market4
Property Features for 5615 Beverly Lane
General Information
Standard status
Active
Size
2,040 SF
Total Parking Spaces
8
Property subtype
Residential Income
Occupancy
100%
Site & Location
Neighborhood
View Ridge-Madison
Additional Details
Land Use
residential
Tenant in Place
Yes
Taxes and HOA fees
Annual Taxes
$4,881
Amenities
Brick
Wood
Building Details
Building Size
2,040 SF
Year Built
1958
Stories
2
Units
3
Tenancy
Multi
Listing Agency:
Frost Home Team
Listed By:
Stephanie Frost
(206) 391-5298
Source:
Frosthometeam
Added: Oct 22
Changed: Oct 23
Last Checked: Oct 23 at 1:51PM
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 Frost Home Team
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This 2,040-square-foot triplex, built in 1958, is fully occupied. Recent work includes roof replacement, new gutters, exterior painting, and an asphalt driveway. The site also features mature landscaping and off-street parking.
Plans outline a possible second triplex at the rear, with three two-story, townhome-style DADUs of approximately 850 square feet each and attached garages. Architectural plans are about 90% complete; structural engineering and the property survey are complete. Any development proposal remains subject to buyer verification.
Plans outline a possible second triplex at the rear, with three two-story, townhome-style DADUs of approximately 850 square feet each and attached garages. Architectural plans are about 90% complete; structural engineering and the property survey are complete. Any development proposal remains subject to buyer verification.
Key Highlights
- Fully occupied triplex with 2,040 square feet
- Built in 1958; recent work includes a new roof, gutters, exterior paint, and asphalt driveway
- Proposed rear development includes 3 two‑story DADUs at approximately 850 SF each, with attached garages
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$33,765
Cap Rate
2.97%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$675,300
$675.3K
Cap Rate 7%
$482,357
$482.4K
Cap Rate 9%
$375,167
$375.2K
Market Conditions
NOI Build-Up for 2,040 SF
Gross rent
$51.4K $25.20/SF
− Vacancy
−$3.2K −$1.55/SF
EGI
$48.2K $23.65/SF
− OpEx
−$14.5K −$7.09/SF
NOI
$33.8K $16.55/SF
Area
Everett, WA
Vacancy
6.17%
Lease Rate
$25.20 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$675,300
Cap Rate 7%
$482,357
Cap Rate 9%
$375,167
Alternative Uses
Best Use
Multifamily LT 5
$482.4K
$422.1K – $562.8K
NOI $33,765 @ 7.0% cap · market cap 2.97%
Second Best
Apartment 5plus
$431.6K
$377.7K – $503.6K
NOI $30,213 @ 7.0% cap · market cap 2.66%
Theoretical Best
Office A
$675.3K
$590.9K – $787.8K
NOI $47,268 @ 7.0% cap · market cap 4.16%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Lease Details
100%
Occupancy
Multi-tenant
Tenancy
Location Intelligence
Trade Area within ½ mile
233
Businesses Nearby
Explore this area
Business Placement
Demographics for 98203, WA
37,491
Population
14,848
Households
2.5
Avg Household Size
39
Median Age
34%
College-Educated
91%
High-School Grad
11.8 sq mi
ZIP Area
3,177
Density / Sq Mi
$101,505
Median Household Income
$55,176
Median Earnings
$1,761
Median Rent
$575,300
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in West region
Frequently Asked Questions
What type of property is this?
Triplex - The updated, fully occupied property includes site work and planning materials for a proposed second triplex.
Where is this triplex located?
The property is located at 5615 Beverly Lane Everett, WA.
What is the asking price?
The asking price for this property is $1,135,000.
What are key features of this property?
This property features: Fully occupied triplex with 2,040 square feet; Built in 1958; recent work includes a new roof, gutters, exterior paint, and asphalt driveway; Proposed rear development includes 3 two‑story DADUs at approximately 850 SF each, with attached garages
