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

    311 Cullens NW St Yelm, WA 98597-8736

    • Assisted living facilities
    • 3,520 SF
    • 4.96 lot acres
    OFF-MARKET
    Value Estimations
    $800,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US90-1658559
    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

    • Easthaven Villa Assisted Living & Memory Care / Assisted Living Facility

    Property Details for 311 Cullens NW St

    Year built
    1999
    Construction
    WOOD FRAME
    Lot size
    4.96 lot acres
    Property size
    3,520 SF
    Property type
    Assisted living facilities
    Property subtype
    Retirement homes
    APN
    2172-41-40502
    APU
    21724140502

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $800,000

    • Alternative Use

      Use
      Estimation
      AUTO REPAIR, GARAGE
      $590,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Yelm
    County
    Thurston
    State
    Washington
    Longitude
    -122.613
    Latitude
    46.9485
    CBSA code
    36500
    CBSA name
    OLYMPIA, 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
    $112,380
    $1,081,600
    $10,456,100
    $11,537,700
    -
    $1,081,600
    $10,456,100
    $11,537,700

    Comparable in this City

    • Value Estimation
      $1,195,000
      81,291 SF

      215 Killion NW Rd

      HOMES (RETIRED, NURSING) • 81,291 SF
      215 Killion NW Rd, Yelm, WA 98597-9429
      View Details
    • Value Estimation by Request
      0.54 Acres

      Yelm, WA 98597

      INDUSTRIAL - VACANT LAND • 0.54 Acres
      Yelm, WA 98597
      View Details
    • Value Estimation by Request
      4.30 Acres

      Yelm, WA 98597

      INDUSTRIAL - VACANT LAND • 4.30 Acres
      Yelm, WA 98597
      View Details
    • Value Estimation by Request
      0.54 Acres

      Yelm, WA 98597

      INDUSTRIAL - VACANT LAND • 0.54 Acres
      Yelm, WA 98597
      View Details
    • Value Estimation by Request
      0.14 Acres

      213 Yelm E Ave

      RETAIL STORES (PERSONAL SERVICES) • 0.14 Acres
      213 Yelm E Ave, Yelm, WA 98597
      View Details
    • Value Estimation
      $1,100,000
      8,244 SF

      1202 Yelm E Ave

      RETAIL STORES (PERSONAL SERVICES) • 8,244 SF
      1202 Yelm E Ave, Yelm, WA 98597-7814
      View Details

    Similar Nearby for Sale

    • $5,000,000
      374,180 SF

      Commercial Land Near Wal Mart

      8.59 acres of commercially zoned land near major highway.
      16930 State Route 507 SE, Yelm, WA 98597
      View Details
    • $862,500

      Permit-Ready Retail/Office Pad in Yelm

      Permit-ready retail/office pad in the heart of Yelm, WA.
      14788 Berry Valley Rd SE, Yelm, WA 98597
      View Details
    • $430,000

      Yelm Land with Flexible Zoning

      Land in Yelm with flexible zoning and development potential.
      403 W Yelm Ave, Yelm, WA 98597
      View Details
    • $445,000
      1,056 SF

      Move-In Ready Home with Solar

      One-acre level lot with updated home, tiny home, and solar.
      14541 Mud Run Rd SE, Yelm, WA 98597
      View Details
    • $150,000

      2.03 Acre Land Parcel Ready

      2.03 acre level land parcel, ready for development.
      14620 SE Yelm Ave, Yelm, WA 98597
      View Details
    • $430,000

      Yelm Land with Flexible Zoning

      Land in Yelm with flexible zoning and development potential.
      403 Yelm Ave, Yelm, WA 98597
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      8,000 SF

      Yelm Walmart Pad Sites Available

      Prime Retail Land Near Walmart
      17041 Wa-507, Yelm, WA 98597
      View Details
    • $32 SF/Yr
      8,000 SF

      Yelm Retail Space: Nisqually Plaza

      Brand New Retail Space in Yelm, WA
      904 Yelm Ave, Yelm, WA 98597
      View Details
    • $4,500,000
      6,650 SF

      Retail Development Opportunity in Yelm

      New retail development with ground lease and shop space.
      1301 E Yelm Ave, Yelm, WA 98597
      View Details
    • Contact for pricing

      Commercial Land Near Walmart

      Commercial land for rent, drive-thru opportunity, adjacent to Walmart.
      16930 State Route 507 SE, Yelm, WA 98597
      View Details
    • $24 SF/Yr
      900 SF

      Class A Office Space Yelm

      Class A office space with high visibility and natural light.
      907 Yelm Ave W, Yelm, WA 98597
      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.
    311 Cullens NW St
    Yelm, WA 98597-8736
    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.