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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    403 University Way Ellensburg, WA 98926-2828

    • Hotels
    • 7,854 SF
    • 2.07 lot acres
    OFF-MARKET
    Last Sale
    Aug 22, 2022
    $2,434,000
    Value Estimations
    $2,325,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US90-1411086
    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

    • Hotels

    Property Details for 403 University Way

    Year built
    1967
    Lot size
    2.07 lot acres
    Property size
    7,854 SF
    Zone code
    ECH
    Property type
    Hotels
    Property subtype
    Motels
    APN
    174536
    APU
    174536

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $2,280,000
      ML approach
      $2,160,000

    • Alternative Use

      Use
      Estimation
      OFFICE BUILDING
      $1,535,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Ellensburg
    County
    Kittitas
    State
    Washington
    Longitude
    -120.553
    Latitude
    47.0001
    CBSA code
    21260
    CBSA name
    ELLENSBURG, WA MICROPOLITAN 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
    0
    $0.00
    $795,000
    $2,028,570
    $2,823,570
    -
    $795,000
    $2,028,570
    $2,823,570

    Comparable in this City

    • Value Estimation
      $780,000
      11,372 SF

      1720 Cyn Rd

      HOTEL/MOTEL • 11,372 SF
      1720 Cyn Rd, Ellensburg, WA 98926-9739
      View Details
    • Value Estimation
      $3,920,000
      1.83 Acres

      1722 Cyn Rd

      HOTEL/MOTEL • 1.83 Acres
      1722 Cyn Rd, Ellensburg, WA 98926-9739
      View Details
    • Value Estimation
      $580,000
      45,125 SF

      2705 Triple L Loop

      HOTEL/MOTEL • 45,125 SF
      2705 Triple L Loop, Ellensburg, WA 98926-6594
      View Details
    • Value Estimation by Request
      2.69 Acres

      1709 Opportunity St

      HOTEL/MOTEL • 2.69 Acres
      1709 Opportunity St, Ellensburg, WA 98926-9270
      View Details
    • Value Estimation by Request
      2.65 Acres

      901 Berry Rd

      HOTEL/MOTEL • 2.65 Acres
      901 Berry Rd, Ellensburg, WA 98926-9660
      View Details
    • Value Estimation
      $1,435,000
      10,530 SF

      1200 Ruby St

      MOTEL • 10,530 SF
      1200 Ruby St, Ellensburg, WA 98926-3760
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Land Available For Sale

      Commercial land available for sale in Ellensburg, WA.
      Hwy 97, Ellensburg, WA 98926
      View Details
    • Contact for pricing
      1.54 Acres

      Ellensburg Retail Opportunity

      Retail property available for sale in Ellensburg, Washington.
      1200 S Canyon Rd, Ellensburg, WA 98926
      View Details
    • Contact for pricing

      Prime Commercial Unit in Downtown

      Versatile commercial unit in downtown Ellensburg with high visibility.
      107 W 3Rd Ave, Ellensburg, WA 98926
      View Details
    • $2,300,000
      1.54 Acres

      Prime Ellensburg Retail Opportunity

      14,000 SF Retail Space - For Sale/Lease
      1200 Canyon Rd, Ellensburg, WA 98926
      View Details
    • $624,999

      Ellensburg Commercial Property - Prime Location

      Established Business, High Traffic Area, 10,019 sqft
      100 Jackson Ave, Ellensburg, WA 98926
      View Details
    • $195,000

      7.43 Acres with Valley Views

      Land with 360-degree views in gated community near Ellensburg.
      16 Sundance Ln, Ellensburg, WA 98926
      View Details

    Similar Nearby for Lease

    • $0.75 SF/Yr
      38,000 SF

      Versatile Industrial Spaces in Ellensburg

      Adaptable industrial and office spaces for lease near I-90.
      1500 W Dolarway Rd, Ellensburg, WA 98926
      View Details
    • $24 SF/Yr
      702 SF

      Affordable Retail Space in Ellensburg

      Small, affordable retail space in a busy, well-maintained shopping center.
      409 S Main St, Ellensburg, WA 98926
      View Details
    • Contact for pricing

      Industrial Land Near Interstate 90

      61.09 acres of industrial land available for lease.
      1201 Umptanum Rd, Ellensburg, WA 98926
      View Details
    • $10 SF/Yr
      14,000 SF

      Retail Space on Canyon Road

      14,000 SF retail space on Ellensburg's main retail corridor.
      1200 Canyon Rd, Ellensburg, WA 98926
      View Details
    • $12 SF/Yr
      6,000 SF

      Lakeside Premium Office Space

      Modern Office, Lake Views, 2,000 SF
      2309 Dolarway Rd, Ellensburg, WA 98926
      View Details
    • $12 SF/Yr
      6,000 SF

      Downtown Ellensburg Office Space

      Modern Office Suites, 800-2000 sq ft
      2309 Dolarway Rd, Ellensburg, WA 98926
      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.
    403 University Way
    Ellensburg, WA 98926-2828
    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.