Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    5733 25Th Ave Seattle, WA 98105

    • Dormitories
    • 2,370 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US90-0934186
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Dormitories

    Property Details for 5733 25Th Ave

    Year built
    1959
    Property size
    2,370 SF
    Property type
    Dormitories
    Property subtype
    Student housing

    Description

    Exceptional investment opportunity: a stabilized, 7-bedroom student housing property in Seattle, WA, near the University of Washington and U Village. This 3-story, 2,370 square foot house, built in 1959, sits on a 4,465 square foot lot and is currently 100% occupied, generating a $60,930 NOI with a 4.36% cap rate. The asking price is $1,399,000. The property features a spacious layout with generously sized bedrooms and bathrooms on each floor. A dedicated lower level, complete with a separate entrance, 3 bedrooms, a full kitchen, and laundry facilities, enhances both convenience and rental potential. Its prime location offers excellent walkability and bikeability scores, with proximity to Ravenna Park. The current lease agreement runs from September 1st, 2024, at a monthly rent of $6,295. Owner responsibilities are limited to taxes and insurance. The property is zoned NR-3. This is a rare opportunity to acquire a high-performing asset in a sought-after student housing market. The combination of strong cash flow and potential for appreciation makes this an ideal investment for long-term growth.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Seattle
    County
    King
    State
    Washington
    Longitude
    -122.30062074
    Latitude
    47.6708874

    Comparable in this City

    • $5,250,000

      Historic Fraternity House on Greek Row

      Historic fraternity house near University of Washington campus for sale.
      4509 19Th Ave NE, Seattle, WA 98105
      View Details
    • $2,000,000
      2,800 SF

      Seattle Multi-Unit Property Investment Opportunity

      Multi-unit property with development potential in desirable Seattle location.
      3404 55Th St, Seattle, WA 98105
      View Details
    • $4,500,000

      Seattle Multifamily Near University of Washington

      Modern multifamily property near the University of Washington.
      4252 8Th Ave NE, Seattle, WA 98105
      View Details
    • $4,750,000
      10,100 SF

      Seattle Multifamily Investment Opportunity

      Five Luxury Townhomes, High ROI Potential
      4270-4280 50Th St, Seattle, WA 98105
      View Details
    • $3,350,000

      Seattle Multifamily Investment Near UW

      Investment opportunity near the University of Washington in Seattle.
      5263 15Th Ave NE, Seattle, WA 98105
      View Details
    • $1,900,000
      4,331 SF

      Classic Ravenna Apartment Building Investment

      Well-maintained 8-unit apartment building near University of Washington.
      5703 18Th Ave NE, Seattle, WA 98105
      View Details

    Similar Nearby for Sale

    • $5,250,000

      Historic Fraternity House on Greek Row

      Historic fraternity house near University of Washington campus for sale.
      4509 19Th Ave NE, Seattle, WA 98105
      View Details
    • $2,000,000
      2,800 SF

      Seattle Multi-Unit Property Investment Opportunity

      Multi-unit property with development potential in desirable Seattle location.
      3404 55Th St, Seattle, WA 98105
      View Details
    • $4,500,000

      Seattle Multifamily Near University of Washington

      Modern multifamily property near the University of Washington.
      4252 8Th Ave NE, Seattle, WA 98105
      View Details
    • $1,900,000
      4,331 SF

      Classic Ravenna Apartment Building Investment

      Well-maintained 8-unit apartment building near University of Washington.
      5703 18Th Ave NE, Seattle, WA 98105
      View Details
    • $3,350,000

      Seattle Multifamily Investment Near UW

      Investment opportunity near the University of Washington in Seattle.
      5263 15Th Ave NE, Seattle, WA 98105
      View Details
    • $4,495,000
      10,100 SF

      Upscale Townhome Portfolio Near Hospital

      Five townhomes in prime location near Seattle Children’s Hospital.
      4270 50Th St, Seattle, WA 98105
      View Details

    Similar Nearby for Lease

    • $34 SF/Yr
      1,900 SF

      Retail Space in Student Housing

      Commercial space available in mixed-use student housing development.
      5000 University Way NE, Seattle, WA 98105
      View Details
    • $23 SF/Yr
      1,015 SF

      Seattle Office Space For Rent

      Office space available for lease in Seattle, Washington.
      2900 NE Blakeley St, Seattle, WA 98105
      View Details
    • Contact for pricing
      2,251 SF

      Medical Space with Plaza Access

      Second-generation medical space with treatment rooms and signage opportunities.
      4915 25Th Ave Northeast, Seattle, WA 98105
      View Details
    • $1,200 /Mo
      406 SF

      University Way Retail/Office Space

      Retail or office space available in University District.
      5228 University Way NE, Seattle, WA 98105
      View Details
    • Contact for pricing
      18,792 SF

      Seattle Office Space Available

      Office space available for rent in Seattle, Washington.
      4536 Brooklyn Ave NE, Seattle, WA 98105
      View Details
    • Contact for pricing
      17,746 SF

      University District Redevelopment Opportunity

      Prime location in Seattle's University District for redevelopment or lease.
      5030-5048 Roosevelt Way NE, Seattle, WA 98105
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    5733 25Th Ave
    Seattle, WA 98105
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    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
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.