Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$1,700,000
Strip malls
7797 Silver Lk Rd Maple Falls, WA 98266-7702
Entity Owned
Absentee Owner
~
Est. High Equity
Property ID
US90-1345357
Property profile
Verified
Property type
Strip malls
Use group
SHOPPING CENTER, STRIP CENTER
Year built
2007
Total area
7,437 SF
Lot
2.09 ac (91,040 SF)
Zoning code
STC
APN
400630 250105 0000
UPID
US90-1345357
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Current use
Occupant on record · Public records
-
Maple Fuels/Last Gas Deli/Silver Lake Rest Stop LLC Gas Station
-
Chevron Gas Station
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
$1.50M
Comparable Approach
Comparable
by Request
Blend (final)
Blend
$1.70M
Owner & transaction history
Bap Hospitality INC
Bap Hospitality INC
since 2025
Last sale
$1.8M
7 recorded transactions
Zoning & alternative use
STC · Maple Falls, WA
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Top alternative use upside
Commercial (general)
$1.7M
+424.1%
Office building
$1.4M
+335.8%
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Maple Falls submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Maple Falls submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
by Request
CAP Approach
CAP Return
Estimation
6%
$1,625,000
6.5%
$1,500,000
7%
$1,395,000
Alternative Use
Use
Estimation
COMMERCIAL (GENERAL)
$1,675,000
Change: +424% · Conversion: Easy
OFFICE BUILDING
$1,395,000
Change: +336% · Conversion: Moderate
Blend value · Realmo final
$1.70M
Range $1.53M – $1.87M · ±10% · vs last sale $1.80M (Dec 31 2025)
Last sale anchor
$1.80M
Dec 31 2025
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$229 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2024Property tax & assessments
Tax year 2024
Tax billed
$11,490
Tax year 2024
Assessed value
$1,571,246
Assessed 2023
Previous assessed
$1,714,750
-8.4% YoY
Effective rate
0.73%
On assessed value
Assessed land
$429,618
Assessed improvement
$1,141,628
Land market value
$429,618
Improvement market value
$1,141,628
Total market value
$1,571,246
Applied tax rate
7,125.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Strip malls
Use group
SHOPPING CENTER, STRIP CENTER
Status
Off-Market
Year built
2007
Heating
SPACE
Cooling
YES
Total area
7,437 SF
Lot
2.09 ac (91,040 SF)
Zoning code
STC
APN
400630 250105 0000
UPID
US90-1345357
Jurisdiction
WHATCOM
Zoning & alternative use
STC · Maple Falls, WAZoning STC · permitted uses
STC · Maple Falls, WA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Alternative use value scenarios
Repositioning upside vs current use
COMMERCIAL (GENERAL)
Est. value
$1.7M
OFFICE BUILDING
Est. value
$1.4M
COMMERCIAL (GENERAL)
OFFICE BUILDING
Alternative use deep dive — conversion cost, permits, timeline
Conversion cost estimate · Permit path & risks · Stabilized NOI per option
Alternative use deep dive
Conversion cost · permit path · stabilized NOI per option
Building & site characteristics
From public records
Year built
2007
Heating
SPACE
Cooling
Yes
Lot
2.09 ac
Current owner
From public records · entity-resolved
Bap Hospitality INC
Entity
Mailing address
250 H ST #401, BLAINE, WA 98230-4018
Mailing matches property
Different — outreach signal
Owner-occupied
No
Ownership since
2025
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
12 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Dec 31, 2025
$1,800,000
Bap Hospitality INC
Silver Lake Rest Stop LLC
Warranty Deed
$1,775,000 · Mountain Pacific Bank
Nov 15, 2019
$1,360,000
Silver Lake Rest Stop LLC
Gold Root Investments LLC
Warranty Deed
$1,787,130 · Gold Root Invs LLC
Nov 15, 2019
—
Silver Lake Rest Stop LLC
—
Deed
related
$155,000 · Private Individual
Feb 5, 2015
$1,850,000
Gold Root Investments LLC
Jny Holdings INC
Warranty Deed
$1,450,000 · Royal Business Bank
Oct 10, 2013
$2,308,000
Jny Holdings INC
Maple Village LLP
Grant Deed
$1,290,000 · Pacific City Bank
Apr 23, 2013
—
Maple Village LLP
Maple Village Ptshp
Quit Claim Deed
related
—
Feb 13, 2007
—
Maple Village LLP
—
Trustees Deed
related
$1,449,000 · Horizon Bank
Jun 9, 1995
$22,500
Maple Village
Beech,wayne & Danna
Quit Claim Deed
related
—
—
—
Silver Lake Rest Stop LLC
—
Deed Of Trust
related
$155,000 · Private Individual
—
—
Maple Village LLP
—
Deed Of Trust
related
$36,000 · Horizon Bank
—
—
Maple Village LLP
—
Deed Of Trust
related
$532,500 · Frontier Bank
—
—
Maple Village LLP
—
Deed Of Trust
related
$630,000 · Horizon Bank
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 7797 Silver Lk Rd?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
