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

    22975 Black Nugget Rd Issaquah, WA 98029-6997

    • Assisted living facilities
    • 141,895 SF
    • 4.01 lot acres
    OFF-MARKET
    Value Estimations
    $2,755,000
    Cap Rate Potential
    Location Intelligence
    Property ID
    US90-0701831
    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

    • Assisted living facilities

    Property Details for 22975 Black Nugget Rd

    Year built
    2002
    Construction
    CONCRETE
    Lot size
    4.01 lot acres
    Property size
    141,895 SF
    Zone code
    MU
    Property type
    Assisted living facilities
    Property subtype
    Retirement homes
    APN
    222406-9030
    APU
    2224069030

    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
    Issaquah
    County
    King
    State
    Washington
    Longitude
    -122.033
    Latitude
    47.5473
    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
    2022
    $407,506
    $5,242,700
    $48,511,800
    $53,754,500
    -
    $5,242,700
    $48,511,800
    $53,754,500

    Comparable in this City

    • Value Estimation
      $915,000
      42,930 SF

      3607 228th SE Ave

      HOMES (RETIRED, NURSING) • 42,930 SF
      3607 228th SE Ave, Issaquah, WA 98029-5001
      View Details
    • Value Estimation
      $1,315,000
      37,146 SF

      23599 Issaquah Fall City Rd

      HOMES (RETIRED, NURSING) • 37,146 SF
      23599 Issaquah Fall City Rd, Sammamish, WA 98029-9265
      View Details
    • Value Estimation
      $1,230,000
      88,711 SF

      3710 Providence Pt SE Dr

      HOMES (RETIRED, NURSING) • 88,711 SF
      3710 Providence Pt SE Dr, Issaquah, WA 98029-6242
      View Details
    • Value Estimation
      $545,000
      3,950 SF

      2495 25th NE Ave

      HOMES (RETIRED, NURSING) • 3,950 SF
      2495 25th NE Ave, Issaquah, WA 98029-2614
      View Details
    • Value Estimation
      $670,000
      18,840 SF

      23845 Issaquah Fall City Rd

      HOMES (RETIRED, NURSING) • 18,840 SF
      23845 Issaquah Fall City Rd, Issaquah, WA 98029-7514
      View Details
    • Value Estimation
      $580,000
      16,626 SF

      3603 228th SE Ave

      HOMES (RETIRED, NURSING) • 16,626 SF
      3603 228th SE Ave, Sammamish, WA 98029-5047
      View Details

    Similar Nearby for Sale

    • $2,400,000
      25,447 SF

      Land with Existing Access Easement

      Land available with an existing access easement.
      5106 Lake Sammamish Pkwy SE, Issaquah, WA 98029
      View Details
    • $390,000

      Two Residential Lots in Auburn

      Two lots totaling 4/5 acre, ideal for development.
      17029 Auburn Black Diamond Rd, Auburn, WA 98029
      View Details
    • $600,000

      Issaquah Land Parcel For Sale

      Five-acre Issaquah parcel suitable for building a custom home.
      2601 270Th Ave, Issaquah, WA 98029
      View Details

    Similar Nearby for Lease

    • $28 SF/Yr
      1,686 SF

      Issaquah Office Space Available

      Office space available for lease in Issaquah, Washington.
      22605 SE 56Th St, Issaquah, WA 98029
      View Details
    • $4,500 /Mo
      2,940 SF

      Issaquah Highlands Two-Story Home

      Spacious 2-story home with park views, new carpet & paint.
      3463 NE Monterey Ln, Issaquah, WA 98029
      View Details
    • $33 SF/Yr
      1,449 SF

      Sammamish Plateau Office Space

      Office space with natural light in Sammamish Plateau area.
      3717 Providence Point Dr SE, Issaquah, WA 98029
      View Details
    • $3,800 /Mo
      1,501 SF

      Refined Living with Forest Views

      Meticulously designed home with forest and lake views for rent.
      4127 248Th Ct SE, Bellevue, WA 98029
      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.
    22975 Black Nugget Rd
    Issaquah, WA 98029-6997
    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.