1401 S Holgate Street, Seattle, WA 98144

$4,500,000
8,580
SqFt

Show Photos

Verify your account to unlock exclusive photos, mortgage tools, and more.

Listing courtesy of Urban Commercial Partners, LLC.

List Price
$4,500,000
Status
ACTIVE
MLS#
2440780
Price Change
▼ $200,000 1765414955
Days on Market
297
Style
56 - 10+ Units
Building Condition
Good
Finished SqFt
8,580
Area Total SqFt
8580
Annual Tax Ammount
29210
Lot Size (sq ft)
6,606
Sewer
Sewer Connected

Property Description

Beacon Flats presents a compelling investment opportunity: a 17-unit apartment community ideally situated in Seattle’s vibrant North Beacon Hill neighborhood, just a short walk from the Beacon Hill Light Rail Station. Built in 1957 and renovated in 2017, this three-story brick-veneer building combines classic charm with modern convenience. The property features a unit mix of studios, one-bed, and two-bed apartments, each offering functional layouts and in-unit washer/dryer amenities. Operating at near-full occupancy year-round, Beacon Flats demonstrates strong tenant demand. Current rents average $1,678, below the area’s market average of $1,776, highlighting immediate upside potential through strategic rent adjustments.

Additional Information

List Date
2025-10-02 18:58:12
Community
Beacon Hill
Net Operating Income
$268,846
Gross Adjusted Income
$391,853
Gross Scheduled Income
$405,045
Total Monthly Income
$30,718
Insurance Expenses
$24,637
Water/Sewer/Garbage Expenses
$18,035
Gross Rent Multiplier
11.6
Total Expenses
$125,333
Cap Rate
5.7
Vacancy Rate
5
Total Number of Units
17
Unit Name
1401 S
Potential Terms
Cash Out, Conventional
Year Built
1957
View
Mountain(s), Territorial
Roof
Flat
Electric Expenses
808
Other Expenses
52643
Energy Source
Electric
School District
Seattle
Total Monthly Income
$30,718
Gross Scheduled Income
$405,045
Vacancy Rate
5
Gross Adjusted Income
$391,853
Tax Year
2025
Insurance Expense
$24,637
W/S/G Expenses
$18,035
Total Expenses
$125,333
Net Operating Income
$268,846
Gross Rent Multiplier
11.6
Cap Rate
5.7
Based on information submitted to the MLS GRID as of . All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information.
IDX information is provided exclusively for consumers’ personal noncommercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.

Mortgage Calculator

Amount of Loan
Annual Interest Rate
%
Term of Loan
Years

Does not include any taxes or fees.
Please consult a financial professional.
Calculator source: Real Geeks