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

    121 Mashell N Ave Eatonville, WA 98328

    • Turn key restaurants
    • 4,760 SF
    • 0.11 lot acres
    OFF-MARKET
    Last Sale
    Oct 31, 2022
    $274,219
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US90-0998229
    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

    • Turn key restaurants

    Property Details for 121 Mashell N Ave

    Year built
    1915
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Lot size
    0.11 lot acres
    Property size
    4,760 SF
    Zone code
    C1
    Property type
    Turn key restaurants
    APN
    416143015
    APU
    416143015

    Description

    This exceptional 4,760 square foot executive office building, located at 121 Mashell Avenue North in Eatonville, Washington, presents a unique investment opportunity. The property, situated in the heart of downtown Eatonville, boasts a prime location within walking distance of numerous restaurants, offices, and shops. Originally constructed in 1965, the building underwent a complete renovation in 2023, resulting in a modern, "empty shell" condition ready for immediate tenant build-out. The spacious layout includes 2,600 square feet on the first floor and 2,160 square feet on the second floor, offering flexibility for various office configurations. The property sits on a 4,792 square foot lot and is zoned C-1, designating it for downtown commercial use. Permitted office plans are readily available, streamlining the process for potential buyers. This turnkey property offers a blend of historical charm and modern functionality, making it an ideal investment for those seeking a high-visibility location in a thriving community. The asking price for this remarkable opportunity is $565,000. The property's central location and recent renovation make it an attractive prospect for businesses seeking a well-established presence in Eatonville's vibrant commercial district. The building's size and layout provide ample space for a variety of office uses, and the C-1 zoning ensures a wide range of permitted activities.

    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
    Eatonville
    County
    Pierce
    State
    Washington
    Longitude
    -122.266
    Latitude
    46.8683
    CBSA code
    42660
    CBSA name
    SEATTLE-TACOMA-BELLEVUE, 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
    2024
    $1,631
    $78,100
    $102,000
    $180,100
    -
    $78,100
    $102,000
    $180,100

    Comparable in this City

    • Value Estimation
      $870,000
      2,539 SF

      204 Ctr E St

      RESTAURANT • 2,539 SF
      204 Ctr E St, Eatonville, WA 98328
      View Details
    • Value Estimation by Request
      2,132 SF

      205 Mashell N Ave

      RESTAURANT • 2,132 SF
      205 Mashell N Ave, Eatonville, WA 98328
      View Details
    • Value Estimation by Request
      1,464 SF

      119 Mashell N Ave

      RESTAURANT • 1,464 SF
      119 Mashell N Ave, Eatonville, WA 98328
      View Details
    • Value Estimation
      $785,000
      0.13 Acres

      203 Mashell N Ave

      RESTAURANT • 0.13 Acres
      203 Mashell N Ave, Eatonville, WA 98328-7060
      View Details
    • Value Estimation by Request
      2,008 SF

      106 Washington S Ave

      RESTAURANT • 2,008 SF
      106 Washington S Ave, Eatonville, WA 98328
      View Details
    • Value Estimation by Request
      990 SF

      212 Washington N Ave

      RESTAURANT • 990 SF
      212 Washington N Ave, Eatonville, WA 98328
      View Details

    Similar Nearby for Sale

    • $599,000
      3,910 SF

      Eatonville Theater: Prime Retail Space

      Historic Movie Theater, 3910 sq ft, 100% Occupied
      115 Mashell Ave, Eatonville, WA 98328
      View Details
    • $1,650,000

      Versatile Mixed-Use Property with Income

      7.1-acre mixed-use property with multiple buildings and income potential.
      36510 Mountain Hwy E, Eatonville, WA 98328
      View Details
    • $1,350,000

      Childcare Center Real Estate For Sale

      Real estate and childcare center available for purchase.
      560 Center St E, Eatonville, WA 98328
      View Details
    • $500,000

      New Hangar with Buildable Lot

      New hangar at Eatonville Airport with optional adjacent building lot.
      425 Jet Ct E, Eatonville, WA 98328
      View Details
    • $253,500

      Eatonville 5-Acre Cleared Land Parcel

      Private 5-acre parcel with cleared building site in Eatonville.
      31506 47Th Ave, Eatonville, WA 98328
      View Details
    • $650,000

      Swanson Airfield Adjacent Land

      Two-acre lot near Swanson Airfield with multi-use development potential.
      163 Reagan Ln, Eatonville, WA 98328
      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.
    121 Mashell N Ave
    Eatonville, WA 98328
    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.