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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    120 Water St NW Olympia, WA 98501

    • Apartment buildings
    • 55,428 SF
    • 0.52 lot acres
    For Lease
    View listing
    $37 SF/Yr
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US90-0953859
    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

    • The Madrone / Apartment Building

    Property Details for 120 Water St NW

    Lot size
    0.52 lot acres
    Property size
    55,428 SF
    Property type
    Apartment buildings
    APN
    7850-73-00100
    APU
    78507300100

    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
    Olympia
    County
    Thurston
    State
    Washington
    Longitude
    -122.904
    Latitude
    47.0454
    CBSA code
    36500
    CBSA name
    OLYMPIA, WA METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $81,428
    $494,200
    $7,682,200
    $8,176,400
    -
    $494,200
    $7,682,200
    $8,176,400

    Comparable in this City

    • Value Estimation
      $605,000
      4,800 SF

      7527 Trl End SE Dr

      APARTMENT HOUSE (5+ UNITS) • 4,800 SF
      7527 Trl End SE Dr, Tumwater, WA 98501-5893
      View Details
    • Value Estimation
      $1,480,000
      8,992 SF

      3625 Yelm SE Hwy

      APARTMENT HOUSE (5+ UNITS) • 8,992 SF
      3625 Yelm SE Hwy, Olympia, WA 98501
      View Details
    • Value Estimation
      $1,625,000
      8,610 SF

      2350 Cain SE Rd

      APARTMENT HOUSE (5+ UNITS) • 8,610 SF
      2350 Cain SE Rd, Olympia, WA 98501-3078
      View Details
    • Value Estimation
      $675,000
      2,784 SF

      3000 Donovan SE Loop, Unit A

      APARTMENT HOUSE (5+ UNITS) • 2,784 SF
      3000 Donovan SE Loop, Olympia, WA 98501-4878
      View Details
    • Value Estimation
      $1,525,000
      10,250 SF

      1330 Fones SE Rd, Unit 1344

      APARTMENT HOUSE (5+ UNITS) • 10,250 SF
      1330 Fones SE Rd, Olympia, WA 98501-2786
      View Details
    • Value Estimation
      $880,000
      1,500 SF

      801 Israel SW Rd

      APARTMENT HOUSE (5+ UNITS) • 1,500 SF
      801 Israel SW Rd, Tumwater, WA 98501-6541
      View Details

    Similar Nearby for Sale

    • $1,950,000
      10,800 SF

      Iconic Tavern with Apartments Above

      Tavern with commercial kitchen and 12 apartments above.
      210 4Th Ave E, Olympia, WA 98501
      View Details
    • $510,000

      Well-Maintained Duplex in Tumwater Neighborhood

      Duplex with two units, garages, fenced yards, great location.
      261 65Th Ct SW, Olympia, WA 98501
      View Details
    • $1,275,000
      5,964 SF

      Mixed-Use Retail and Apartments

      Downtown Olympia mixed-use property with retail space and apartments.
      213 4Th Ave E, Olympia, WA 98501
      View Details
    • $2,200,000
      1.79 Acres

      Tumwater Valley Lodge: Riverfront Gem

      Iconic lodge, 5 suites, river views, huge potential.
      4315 Tumwater Valley Dr, Tumwater, WA 98501
      View Details
    • $995,000
      6,502 SF

      Spoon Building: Olympia Gem

      Downtown Olympia mixed-use space.
      118 Cherry St, Olympia, WA 98501
      View Details
    • $550,000

      Prime Corner Lot Redevelopment Opportunity

      Corner lot in Tumwater's Brewery District, ideal for redevelopment.
      3507 Capitol Blvd SW, Tumwater, WA 98501
      View Details

    Similar Nearby for Lease

    • $20 SF/Yr
      2,188 SF

      Olympia Office Space For Lease

      1,094 SF Medical/Office Suite Available
      1001 Eastside St, Olympia, WA 98501
      View Details
    • $21 SF/Yr
      18,000 SF

      Prime Olympia Office Building

      18,000 SF Office Space, Downtown Olympia
      410 11Th Ave, Olympia, WA 98501
      View Details
    • $37 SF/Yr
      1,981 SF

      Retail Space Near Popular Restaurant

      Retail space with great views and high foot traffic.
      120 Water St NW, Olympia, WA 98501
      View Details
    • $3,800 /Mo
      4,000 SF

      Downtown Warehouse Former CrossFit Space

      4000 SF warehouse with two restrooms and roll-up door.
      503-511 Cherry St SE, Olympia, WA 98501
      View Details
    • $17 SF/Yr
      2,200 SF

      Retail Space with Freeway Visibility

      Retail space with storefront windows, office, and on-site parking.
      5102-5115 Capitol Blvd, Tumwater, WA 98501
      View Details
    • $27 SF/Yr
      868 SF

      Office Space with Private Restroom

      Office space featuring private offices, conference room, and waiting area.
      2600-2612 Yelm Hwy SE, Olympia, WA 98501
      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.
    120 Water St NW
    Olympia, WA 98501
    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.