Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    2603 Elm St Bellingham, WA 98225
    Property profile & analytics

    2603 Elm St Bellingham, WA 98225

    View on Map
    • Commercial real estate
    • 0.20 lot acres
    Off-Market
    Property ID
    US90-0993249
    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 2603 Elm St

    Year built
    1925
    Lot size
    0.20 lot acres
    Property type
    Commercial real estate
    APN
    3802245041410000

    Description

    This exceptional investment opportunity presents a well-maintained, nine-unit apartment building located at 2603 Elm St, Bellingham, WA 98225. The property, built in 1925, features a total of 6,774 square feet of net rentable space across two stories. Situated on a 0.2-acre lot (8,712 square feet), it benefits from a highly visible corner location. Currently operating at near-market rents with historically high occupancy rates (100%), the majority of units have undergone recent renovations. An attractive assumable loan is available, offering a 65% loan-to-value ratio with a 5.65% interest rate and 6.5 years remaining. The property is zoned RS5 and offers significant potential for future expansion or development given its size and location. The building is within walking distance of downtown Bellingham and amenities, including public transportation. Projections indicate substantial rent increases in the coming years, making this a compelling long-term investment. The average rent for a one-bedroom unit in Bellingham is projected to increase by 21% over the next four years. This property presents a turnkey investment opportunity with strong rental income and promising growth prospects.

    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
    Bellingham
    County
    Whatcom
    State
    Washington
    Longitude
    -122.4885846
    Latitude
    48.7646163

    Comparable in this City

    • Contact for pricing
      2,448 SF

      Corner Retail with Apartment Above

      Leased retail and apartment building with parking and storage.
      2731 Meridian St, Bellingham, WA 98225
      View Details
    • $2,500,000

      Historic Downtown Apartment Building

      Two-story, sixteen-unit apartment community in downtown Bellingham.
      201 N Commercial St, Bellingham, WA 98225
      View Details
    • $8,400,000

      Multifamily Property Near WWU Campus

      19-unit multifamily property near Western Washington University.
      1011 21St St, Bellingham, WA 98225
      View Details
    • Contact for pricing
      5,120 SF

      Old Town Bellingham Development Opportunity

      Prime site in revitalizing corridor, ideal for development/commercial use.
      1310 G St, Bellingham, WA 98225
      View Details
    • Contact for pricing

      Mixed-Use Building in Historic Fairhaven

      Four-unit, fully leased building with commercial and residential spaces.
      1006 Harris Ave, Bellingham, WA 98225
      View Details
    • Contact for pricing

      71-Room Hotel in Bellingham, WA

      71-room hotel near airport, Canadian border, and local colleges.
      3710 Meridian St, Bellingham, WA 98225
      View Details

    Similar Nearby for Sale

    • $2,500,000

      Historic Downtown Apartment Building

      Two-story, sixteen-unit apartment community in downtown Bellingham.
      201 N Commercial St, Bellingham, WA 98225
      View Details
    • $8,400,000

      Multifamily Property Near WWU Campus

      19-unit multifamily property near Western Washington University.
      1011 21St St, Bellingham, WA 98225
      View Details
    • Contact for pricing
      2,448 SF

      Corner Retail with Apartment Above

      Leased retail and apartment building with parking and storage.
      2731 Meridian St, Bellingham, WA 98225
      View Details
    • Contact for pricing
      5,120 SF

      Old Town Bellingham Development Opportunity

      Prime site in revitalizing corridor, ideal for development/commercial use.
      1310 G St, Bellingham, WA 98225
      View Details
    • Contact for pricing

      Mixed-Use Building in Historic Fairhaven

      Four-unit, fully leased building with commercial and residential spaces.
      1006 Harris Ave, Bellingham, WA 98225
      View Details
    • $2,399,000

      insurance agency

      or general office is less than a month. Zoning allows adding onto or up. No setbacks
      1501 Cornwall Ave, Bellingham, WA 98225
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Historic Building in Central Bellingham

      Renovated office building with natural light in business district.
      114 W Magnolia St, Bellingham, WA 98225
      View Details
    • Contact for pricing
      840 SF

      Office Space in Fountain District

      Office space for rent in a vibrant, growing community.
      2417 Meridian St, Bellingham, WA 98225
      View Details
    • Contact for pricing

      Fairhaven Land with Redevelopment Potential

      Land in Fairhaven with redevelopment and investment opportunities.
      1302 Larrabee Ave, Bellingham, WA 98225
      View Details
    • Contact for pricing
      1,000 SF

      Spacious Office Space Available

      6,000 SF office space with ample natural light.
      1327-1329 N State St, Bellingham, WA 98225
      View Details
    • $16 SF/Yr
      1,940 SF

      Remodeled Office Space Available Soon

      Recently remodeled office space for lease starting May 2024.
      2203-2209 Elm St, Bellingham, WA 98225
      View Details
    • Contact for pricing

      Retail Space Near Western University

      Retail space with high foot traffic and parking.
      141 S Samish Way, Bellingham, WA 98225
      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.
    2603 Elm St
    Bellingham, WA 98225
    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
    2603 Elm St, Bellingham, WA, 98225
    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!