2820 15th Avenue W, Seattle, WA 98119

$4,000,000
14,975
SqFt

Show Photos

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

Listing courtesy of Paragon Real Estate Advisors.

List Price
$4,000,000
Status
ACTIVE
MLS#
2527028
Days on Market
60
Style
56 - 10+ Units
Finished SqFt
14,975
Area Total SqFt
14975
Annual Tax Ammount
52945
Lot Size (sq ft)
16,950
Sewer
Sewer Connected

Property Description

The property consists of 19 one-bedroom / one-bathroom units, one one-bedroom + office / one-bathroom, and one three-bedroom / two-bathroom unit, totaling 14,975 rentable square feet across three stories of wood-frame construction. The property has been meticulously maintained during the current ownership and this is the first time the property has been marketed in 33 years. Current rents average below market across the portfolio, with one-bedroom units running approximately 6% below comparable market rents and the three-bedroom unit carrying meaningful additional upside. An investor operating the building at market rents and fully charging for parking and storage will bring the proforma cap rate to 7.0% with minimal capital needed. The building has been meticulously maintained throughout the current ownership. In 2016, elastomeric waterproof paint was applied to the rockcrete siding, the roof was replaced in 2019 along with the main water supply line, and in 2023/2024 the main sewer drain line and underground cast iron plumbing was replaced. Interbay 21 Apartments offers convenient access to major public transportation routes while being in close proximity to the employment centers, dining, retail, and neighborhood amenities of Queen Anne, Ballard, Interbay, and Magnolia. The building’s location on a quiet residential street provides a strong lifestyle appeal for its tenants and will be highly desirable for future tenants as well.

Additional Information

List Date
2026-05-27 15:13:12
Community
Interbay
Net Operating Income
$218,408
Gross Adjusted Income
$390,700
Gross Scheduled Income
$411,263
Total Monthly Income
$34,272
Insurance Expenses
$24,020
Water/Sewer/Garbage Expenses
$29,087
Gross Rent Multiplier
9.73
Total Expenses
$172,293
Cap Rate
5.46
Vacancy Rate
5
Total Number of Units
21
Unit Name
2820
Potential Terms
Cash, Conventional
Year Built
1969
Roof
Flat
Other Expenses
66241
Energy Source
Electric
School District
Seattle
Total Monthly Income
$34,272
Gross Scheduled Income
$411,263
Vacancy Rate
5
Gross Adjusted Income
$390,700
Tax Year
2026
Insurance Expense
$24,020
W/S/G Expenses
$29,087
Total Expenses
$172,293
Net Operating Income
$218,408
Gross Rent Multiplier
9.73
Cap Rate
5.46
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