Add Listing
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

    3900 Othello St Seattle, WA 98118-3543

    • Grocery and convenience stores
    • 26,092 SF
    • 2.61 lot acres
    OFF-MARKET
    Value Estimations
    $8,600,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US90-3243165
    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

    • Starbucks / Cafe & Coffee Shop
    • Safeway Bakery / Bakery / Specialty Food Shop
    • Redbox / Cinema / (Bike/Boat/Book/etc) Store
    • Coinme at Coinstar - Bitcoin Kiosk / Shopping Center & Mall / (Bike/Boat/Book/etc) Store
    • Western Union / Bank / Credit Union

    Property Details for 3900 Othello St

    Year built
    1953
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Lot size
    2.61 lot acres
    Property size
    26,092 SF
    Zone code
    NC3P-95 (M)
    Property type
    Grocery and convenience stores
    APN
    272404-9127
    APU
    2724049127

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $9,920,000
      6.5%
      $9,160,000
      7%
      $8,505,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $6,782,000
      Market price range: $1.72M - $6.78M

    • Alternative Use

      Use
      Estimation
      RETAIL STORES
      $10,465,000
      Current use
      RESTAURANT
      $13,690,000
      Change: +31% Conversion: Easy
      AUTO REPAIR, GARAGE
      $10,735,000
      Change: +3% Conversion: Difficult
      APARTMENT HOUSE (5+ UNITS)
      $9,255,000
      Change: -12% Conversion: Difficult
      OFFICE BUILDING
      $9,220,000
      Change: -12% Conversion: Easy
      MEDICAL BUILDING
      $8,970,000
      Change: -14% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Seattle
    County
    King
    State
    Washington
    Longitude
    -122.283
    Latitude
    47.5377
    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
    $127,373
    $13,053,300
    $1,000
    $13,054,300
    -
    $13,053,300
    $1,000
    $13,054,300

    Comparable in this City

    • Value Estimation
      $570,000
      2,584 SF

      6815 Rainier S Ave

      CONVENIENCE STORE • 2,584 SF
      6815 Rainier S Ave, Seattle, WA 98118-3632
      View Details
    • Value Estimation
      $14,460,000
      42,760 SF

      9000 Rainier S Ave

      GROCERY, SUPERMARKET • 42,760 SF
      9000 Rainier S Ave, Seattle, WA 98118-5017
      View Details
    • Value Estimation
      $680,000
      2,800 SF

      5600 Martin Luther King Jr S Way

      CONVENIENCE STORE • 2,800 SF
      5600 Martin Luther King Jr S Way, Seattle, WA 98118
      View Details
    • Value Estimation by Request
      1,200 SF

      6622 Rainier S Ave

      CONVENIENCE STORE • 1,200 SF
      6622 Rainier S Ave, Seattle, WA 98118-3350
      View Details
    • Value Estimation by Request
      1,736 SF

      6056 Martin Luther King Jr S Way

      CONVENIENCE STORE • 1,736 SF
      6056 Martin Luther King Jr S Way, Seattle, WA 98118-3142
      View Details
    • Value Estimation by Request
      192 SF

      9200 Rainier S Ave

      CONVENIENCE STORE • 192 SF
      9200 Rainier S Ave, Seattle, WA 98118
      View Details

    Similar Nearby for Sale

    • $2,200,000
      5,326 SF

      South Seattle Retail Investment Opportunity

      Multi-tenant retail strip center in Columbia City neighborhood.
      4850 37Th Ave S, Seattle, WA 98118
      View Details
    • $5,200,000
      8,401 SF

      Keefe Building in Hillman City

      Stunning brick building with high traffic and visibility.
      5617 Rainier Ave S, Seattle, WA 98118
      View Details
    • Contact for pricing

      Hillman City Retail/Office Building

      Retail/office building with high traffic, visibility, and public transportation access.
      5619 Rainier Ave, Seattle, WA 98118
      View Details
    • $799,000

      9264 57th Avenue S, Seattle, WA 98118

      Mixed-use properties
      9264 57Th Ave S, Seattle, WA 98118
      View Details
    • $8,200,000

      Seattle Land: 258-Unit Potential

      Prime Seattle land, 258-unit potential, ideal location.
      5722 35Th Ave, Seattle, WA 98118
      View Details
    • $720,000
      0.10 Acres

      MLK Way Commercial Investment Opportunity

      High-potential Seattle commercial property, leased, great location.
      5943 Martin Luther King Jr Way, Seattle, WA 98118
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Standalone Retail Building in Rainier

      High-visibility retail building with parking and pylon signage.
      9416 Rainier Ave S, Seattle, WA 98118
      View Details
    • Contact for pricing
      957 SF

      Renovated Rainier Beach Office/Retail Space

      Renovated office or retail space with ample parking near light rail.
      9238 Rainier Ave S, Seattle, WA 98118
      View Details
    • Contact for pricing

      Retail Space Near Othello Station

      Retail spaces serving residential apartments near Sound Transit's Othello Station.
      4219 South Othello St, Seattle, WA 98118
      View Details
    • $2,512 /Mo
      1,884 SF

      Historic Columbia City Office/Retail Space

      Historic building in Columbia City with open floor plan.
      4914 Rainier Ave S, Seattle, WA 98118
      View Details
    • $12,796 /Mo
      5,687 SF

      Standalone Retail Building in Rainier Beach

      High-visibility retail building with parking and pylon signage.
      9416 Rainier Ave S, Seattle, WA 98118
      View Details
    • $1,595 /Mo
      957 SF

      Renovated Rainier Beach Office/Retail Space

      Renovated office or retail space with ample parking.
      9238 Rainier Ave S, Seattle, WA 98118
      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.
    3900 Othello St
    Seattle, WA 98118-3543
    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.
    Sign Up Successful!
    You now have access to more from Realmo!