Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1311 Shoshone St Pasco, WA 99301
    Back to Search
    Property profile & analytics

    1311 Shoshone St, Pasco, WA 99301

    View on Map
    • Commercial real estate
    • 5,700 SF
    • 0.40 lot acres
    Off-Market
    Property ID
    US90-0422144
    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.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Commercial real estate

    Property Details for 1311 Shoshone St

    Year built
    1949
    Lot size
    0.40 lot acres
    Property type
    Commercial real estate
    APN
    112242190

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Oct 3, 2022 $1,115,000 Granite Real Estate LLC Shoshone Villas LLC Warranty Deed $849k · Numerica Cu
    Jul 1, 2021 — Shoshone Villas LLC Pratt Family Investments LLC Quitclaim Deed · related $480k · Sarms Co INC
    Jan 19, 2021 — Pratt Family Investments LLC — Deed · related —
    Dec 16, 2019 $410,000 Pratt Family Investments LLC Jennifer D Bittner Warranty Deed $440k · Veristone Fund I LLC

    Description

    This exceptional investment opportunity presents a stabilized, 9-unit apartment building located at 1311 W Shoshone St, Pasco, WA 99301, in Franklin County. The property, known as Granite Nine, boasts a total of 5,700 square feet across three, single-story buildings situated on a 0.396-acre lot. Built in 1949 and extensively renovated in 2022, this Class C multifamily property offers a compelling return on investment. The asking price is $1,375,000, translating to a price per square foot of $241.23 and a price per unit of $152,777.78. The property's strong performance is reflected in its current Net Operating Income (NOI) of $97,781, yielding a 7.11% capitalization rate. The unit mix comprises eight one-bedroom, one-bathroom units and one three-bedroom, one-bathroom unit, the latter featuring a detached garage. All units include washer and dryer hookups, with refrigerators and range ovens provided by the owner. Tenants are responsible for their own washer, dryer, and microwave. The property is zoned R2 and benefits from its location in Pasco, WA, a rapidly growing market with high job growth and strong rental demand. This is a turnkey investment ready for immediate income generation. The APN is 112242190.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Pasco
    County
    Franklin
    State
    Washington
    Longitude
    -119.1060997
    Latitude
    46.2316401

    Comparable in this City

    • Contact for pricing
      4,482 SF

      4-Plex with Appliance Packages

      Well-equipped four-unit property with individual electric meters and full in-unit appliances, offering flexible owner-occupant or rental use.
      6405 Chapel Hill Blvd, Pasco, WA 99301
      View Details
    • New
      $850,000
      Pending

      Pasco Multifamily Investment Opportunity

      Four-unit multifamily property with community amenities in Pasco, Washington.
      6405 Chapel Hill Blvd, Pasco, WA 99301
      View Details
    • $2,265,120
      8.00 Acres

      Pasco Industrial Land For Sale

      8 acre industrial land parcel in Pasco, Washington available.
      Parcel C Nka Oregon Ave. & A St, Pasco, WA 99301
      View Details
    • $1,125,000
      0.92 Acres

      Pasco Office For Sale

      Commercial office property available for purchase in Pasco, Washington.
      1620 Road 44 N, Pasco, WA 99301
      View Details
    • Contact for pricing
      2.20 Acres

      Pasco Office Opportunity

      Office property for sale in Pasco, Washington.
      6825 Burden Blvd, Pasco, WA 99301
      View Details
    • Contact for pricing
      0.93 Acres

      Pasco Office Space For Sale

      Office space available for purchase in Pasco, Washington.
      Tbd Varney Ln, Pasco, WA 99301
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      4,482 SF

      4-Plex with Appliance Packages

      Well-equipped four-unit property with individual electric meters and full in-unit appliances, offering flexible owner-occupant or rental use.
      6405 Chapel Hill Blvd, Pasco, WA 99301
      View Details
    • New
      $850,000
      Pending

      Pasco Multifamily Investment Opportunity

      Four-unit multifamily property with community amenities in Pasco, Washington.
      6405 Chapel Hill Blvd, Pasco, WA 99301
      View Details
    • Contact for pricing
      2.76 Acres

      Pasco Retail Opportunity

      2.76 acre retail property in Pasco, Washington.
      3427 Court St W, Pasco, WA 99301
      View Details
    • Contact for pricing
      2.49 Acres

      Pasco Commercial Land For Sale

      2.49 acre commercial land available in Pasco, Washington.
      N California Ave, Pasco, WA 99301
      View Details
    • Contact for pricing
      0.45 Acres

      Pasco Office For Sale

      Office property available for purchase in Pasco, Washington.
      2211 W Court St, Pasco, WA 99301
      View Details
    • Contact for pricing
      3.76 Acres

      Pasco Industrial Land For Sale

      3.76 acre industrial land available in Pasco, Washington.
      N Commercial Ave Bldg 1, Pasco, WA 99301
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      22,000 SF

      Build-to-Suit Warehouse in Columbia East

      Build-to-suit warehouse/shop in Columbia East Business Park available for lease.
      2075 N Commercial Ave, Pasco, WA 99301
      View Details
    • Contact for pricing

      Pasco Retail and Shop Space

      Retail and shop space with highway access in Pasco.
      2331 W A St, Pasco, WA 99301
      View Details
    • $30 SF/Yr

      Pasco Retail Pad Building

      Freestanding 3,291 SF building in high-traffic Pasco location.
      1406 N 20Th Ave, Pasco, WA 99301
      View Details
    • $10 SF/Yr

      Pasco Retail Space For Lease

      Retail spaces available on Court Street in Pasco, Washington.
      3405 & 3321 Ct W, Pasco, WA 99301
      View Details
    • Contact for pricing
      3,291 SF

      Pasco Retail Pad Building

      3,291 SF free-standing building in high-traffic Pasco location.
      1408 N 20Th Ave, Pasco, WA 99301
      View Details
    • Contact for pricing
      1,890 SF

      Pasco Retail/Office/Flex Space Available

      First-generation office/retail/flex space in Tri-Cities Airport Business Center.
      3130 Varney Ln, Pasco, WA 99301
      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.
    1311 Shoshone St
    Pasco, WA 99301
    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

    Thank You for Inquiry
    1311 Shoshone St, Pasco, WA, 99301
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!