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

    5109 Shilshole NW Ave Seattle, WA 98107-4836

    • Turn key restaurants
    • 2,560 SF
    • 1.16 lot acres
    OFF-MARKET
    Last Sale
    Oct 02, 2023
    $2,925,000
    Value Estimations
    $2,930,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US90-1327093
    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

    • Evan Scott Cabinet and Furniture / Carpenter
    • Salmon Bay Cafe / Diner / Breakfast Restaurant
    • ARC Motors, Ltd. / ARC Marine Co. / Auto Repair Shop / Boat Repair Shop
    • Sound Lock & Key / Locksmith / Emergency Locksmith Service

    Property Details for 5109 Shilshole NW Ave

    Year built
    1960
    Construction
    WOOD
    Lot size
    1.16 lot acres
    Property size
    2,560 SF
    Zone code
    IG1 U/65
    Property type
    Turn key restaurants
    APN
    046700-0475
    APU
    467000475

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $2,925,000
      ML approach
      $2,945,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $2,272,000
      Market price range: $627k - $2.27M

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

    Location Insight

    • Map
    • Local Demand
    City
    Seattle
    County
    King
    State
    Washington
    Longitude
    -122.383
    Latitude
    47.664
    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
    $57,764
    $3,699,600
    $2,634,200
    $6,333,800
    -
    $3,699,600
    $2,634,200
    $6,333,800

    Comparable in this City

    • Value Estimation
      $1,090,000
      11,344 SF

      Seattle, WA 98107

      RESTAURANT • 11,344 SF
      Seattle, WA 98107
      View Details
    • Value Estimation by Request
      3,588 SF

      4600 Leary NW Way

      RESTAURANT • 3,588 SF
      4600 Leary NW Way, Seattle, WA 98107-4543
      View Details
    • Value Estimation by Request
      4,875 SF

      5449 Ballard NW Ave

      RESTAURANT • 4,875 SF
      5449 Ballard NW Ave, Seattle, WA 98107-4052
      View Details
    • Value Estimation by Request
      1,520 SF

      2325 Market St

      RESTAURANT • 1,520 SF
      2325 Market St, Seattle, WA 98107-4027
      View Details
    • Value Estimation by Request
      1,485 SF

      102 Canal St

      RESTAURANT • 1,485 SF
      102 Canal St, Seattle, WA 98107-4933
      View Details
    • Value Estimation by Request
      1,128 SF

      1510 Leary Way

      RESTAURANT • 1,128 SF
      1510 Leary Way, Seattle, WA 98107-4739
      View Details

    Similar Nearby for Sale

    • $1,700,000
      1,722 SF

      Prime Ballard Avenue Corner Restaurant

      Fully leased restaurant property in Seattle's Ballard neighborhood.
      5239 Ballard Ave NW, Seattle, WA 98107
      View Details
    • Contact for pricing

      Fremont Canal Workplace, Showroom, Retail

      Well-designed building with water views near Fremont and Downtown.
      114 NW Canal St, Seattle, WA 98107
      View Details
    • $2,050,000

      Leary Way Industrial Investment

      Income-producing Ballard industrial property with redevelopment potential.
      1553 NW Leary Way, Seattle, WA 98107
      View Details
    • Contact for pricing

      Leary Way Repair Shop For Sale

      2,324 SF repair shop on 11,174 SF lot.
      4410 Leary Way NW, Seattle, WA 98107
      View Details
    • $1,800,000

      Leased Auto Shop For Sale

      100% leased auto shop with long-term tenant.
      4700-4710 Ballard Ave NW, Seattle, WA 98107
      View Details
    • Contact for pricing
      10,024 SF

      Ballard Avenue Investment Property

      Retail frontage in Downtown Ballard with long-term lease.
      4733 Ballard Ave NW, Seattle, WA 98107
      View Details

    Similar Nearby for Lease

    • $33 SF/Yr
      5,000 SF

      Downtown Ballard Retail Sublease Opportunity

      Prime retail space in downtown Ballard, available for sublease.
      1555 NW Market St, Seattle, WA 98107
      View Details
    • $42 SF/Yr
      3,442 SF

      Restaurant Space in Ballard Yards

      New restaurant space in mixed-use community, ready for finishing.
      2417 NW Market St, Seattle, WA 98107
      View Details
    • Contact for pricing
      4,000 SF

      Ballard Retail Build to Suit

      Prime retail space available for ground lease or build to suit.
      926 NW Ballard Way, Seattle, WA 98107
      View Details
    • $32 SF/Yr
      2,154 SF

      Ballard Retail Space with Mezzanine

      Retail space with existing infrastructure in Ballard Place.
      1556 NW 56Th St, Seattle, WA 98107
      View Details
    • $1,400 /Mo
      272 SF

      Ballard Retail Space For Rent

      Retail space in prime Ballard area with excellent visibility.
      1130-1132 NW Market St, Seattle, WA 98107
      View Details
    • Contact for pricing
      675 SF

      Retail Space Available For Lease

      Retail space available for lease in Seattle, Washington.
      2233 NW 58Th St, Seattle, WA 98107
      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.
    5109 Shilshole NW Ave
    Seattle, WA 98107-4836
    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.