403 E Thomas Street Unit #1-9, Seattle, WA 98102

$2,800,000
9,828
SqFt

Show Photos

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

Listing courtesy of Kidder Mathews.

List Price
$2,800,000
Status
ACTIVE
MLS#
2512757
Days on Market
145
Style
55 - 5-9 Units
Finished SqFt
9,828
Area Total SqFt
9828
Annual Tax Ammount
25081
Lot Size (sq ft)
4,241
Sewer
Sewer Connected

Property Description

A rare opportunity to acquire a well-maintained 9-unit property in one of Seattle’s most desirable rental markets. Built in 1966, this classic midcentury asset combines strong in-place income with meaningful upside potential in a premier Capitol Hill location. With a Walker’s Paradise score of 95, it offers easy access to Downtown & SLU as well as to an abundance of neighborhood restaurants & retail. Within a 10-min walk there are 7 bus lines and a light rail station. The building features a highly rentable unit mix consisting of 4 two-beds, 4 one-beds, and 1 studio. There is a ±1,200-SF top-floor penthouse unit – ideal for an owner-occupant – offering two bedrooms plus a den, one-and-a-half bathrooms, and sweeping Downtown and Space Needle views. Edgene Apartments has been thought fully maintained and upgraded, including updated dual-pane windows, in-unit laundry and dishwashers in all units other than the studio, and elevator service. The property also offers an uncommon 11 parking spaces – 9 off-street and 2 garage – providing a valuable amenity in this dense urban neighborhood. New ownership may realize approximately ±20% income growth by raising rents to market, implementing RUBS, and monetizing parking. Condo documents are already in place comprising 12 parcels (1 for the land, 2 for parking, and 9 individual unit parcels), creating flexibility for future sell-off strategies and providing investors with both income growth potential and long-term disposition optionality.

Additional Information

List Date
2026-03-03 23:28:13
Community
Capitol Hill
Net Operating Income
$148,753
Gross Adjusted Income
$235,239
Gross Scheduled Income
$247,620
Total Monthly Income
$20,635
Insurance Expenses
$8,081
Water/Sewer/Garbage Expenses
$19,007
Gross Rent Multiplier
11.3
Total Expenses
$86,486
Cap Rate
5.3
Vacancy Rate
5
Total Number of Units
9
Unit Name
403
Potential Terms
Cash, Conventional
Year Built
1966
View
City, Partial
Roof
Flat
Other Expenses
34317
Energy Source
Electric
School District
Seattle
Elementary School
Lowell
Middle School
Meany Mid
High School
Garfield High
Total Monthly Income
$20,635
Gross Scheduled Income
$247,620
Vacancy Rate
5
Gross Adjusted Income
$235,239
Tax Year
2026
Insurance Expense
$8,081
W/S/G Expenses
$19,007
Total Expenses
$86,486
Net Operating Income
$148,753
Gross Rent Multiplier
11.3
Cap Rate
5.3
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