Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$445,000
Sports & entertainment properties
15070 State Rte 410 Naches, WA 98937-9433
Entity Owned
9-yr Hold
Free & Clear
Property ID
US90-3340281
Property profile
Verified
Property type
Sports & entertainment properties
Use group
RECREATIONAL, ENTERTAINMENT
Year built
1950
Construction
WOOD
Total area
960 SF
Lot
19.2 ac (836,352 SF)
Zoning code
FW
APN
151608-33400
UPID
US90-3340281
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
by Request
Comparable Approach
Comparable
by Request
Blend (final)
Blend
$445k
Owner & transaction history
Pita Of Squaw Rock Rv Resort LLC · 9 yrs held
Pita Of Squaw Rock Rv Resort LLC
since 2017
Last sale
$2.0M
7 recorded transactions
Zoning & alternative use
FW · Naches, WA
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Naches submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Naches submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
by Request
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Blend value · Realmo final
$445k
Range $401k – $490k · ±10% · vs last sale $2.00M (May 28 2025)
Last sale anchor
$2.00M
May 28 2025
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$464 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2024Property tax & assessments
Tax year 2024
Tax billed
$8,886
Tax year 2024
Assessed value
$950,200
Assessed 2024
Previous assessed
$835,700
+13.7% YoY
Effective rate
0.94%
On assessed value
Assessed land
$120,000
Assessed improvement
$830,200
Land market value
$120,000
Improvement market value
$830,200
Total market value
$950,200
Applied tax rate
320.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Sports & entertainment properties
Use group
RECREATIONAL, ENTERTAINMENT
Status
Off-Market
Year built
1950
Construction
WOOD
Heating
BASEBOARD
Cooling
NONE
Buildings
9
Stories
1
Rooms
4
Bathrooms
13
Total area
960 SF
Lot
19.2 ac (836,352 SF)
Zoning code
FW
APN
151608-33400
UPID
US90-3340281
Jurisdiction
YAKIMA
Zoning & alternative use
FW · Naches, WAZoning FW · permitted uses
FW · Naches, WA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Source
Home - Town of Naches
Building & site characteristics
From public records
Year built
1950
Construction
WOOD
Heating
BASEBOARD
Cooling
Yes
Stories
1
Buildings
9
Rooms
4
Bathrooms
13
Lot
19.2 ac
Current owner
From public records · entity-resolved
Pita Of Squaw Rock Rv Resort LLC
Entity
Free & Clear · 9 yrs held
Mailing address
10506 COUNTY LINE RD, EDGEWOOD, WA 98372-1243
Ownership since
2017
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
11 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Jun 30, 2017
$721,781
Pita Of Squaw Rock Rv Resort LLC
Squaw Rock Ents LLC
Warranty Deed
—
Jun 30, 2017
—
Squaw Rock Ents LLC
Gill,nirmal S & Bachittar
Quit Claim Deed
related
—
Sep 14, 2012
—
Nirmal S Gill
Morgen,nancy
Deed In Lieu Of Foreclosure
related
—
Jun 28, 2011
$620,000
Charles Morgen
Nirmal S Gill
Warranty Deed
$225,618 · Ed Rhinehart Etux
May 17, 2011
$800,000
Nirmal S Gill
Rodgers Family Investments LLC
Deed In Lieu Of Foreclosure
related
—
Oct 17, 2007
—
Rodgers Family Investments LLC
Salmon Mtn Dev LLC
Grant Deed
—
Apr 20, 2007
$980,000
Rodgers Family Investments LLC
Mountain Air INC
Grant Deed
—
Jan 13, 2005
$799,000
Nirmal S Gill
Mountain Air INC
Warranty Deed
—
Jun 1, 1998
$458,170
Mountain Air INC
Law,richard J & Karen L
Grant Deed
$237,700 · Pioneer National Bank
—
—
Nirmal S Gill
—
Deed Of Trust
related
—
—
—
Richard J Law
—
Deed Of Trust
related
$170,000 · Pioneer Bank
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 15070 State Rte 410?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
