Log In/Sign Up
Your email has been sent.
The Cliff Apartments 21833 7th Ave S 22 Unit Apartment Building $4,772,695 CAD ($216,941 CAD/Unit) 4.72% Cap Rate Des Moines, WA 98198



INVESTMENT HIGHLIGHTS
- Excellent Des Moines Marina District location
- Value-add opportunity: Immediate income upside and renovation/reposition opportunity
- 23 Units: (6) studio, (8) one-bedroom/one-bath and (9) two-bedroom/one-bath units
- First time on the market in over 20 years
- Great value at $150,000/unit and $214/NRSF
- Select two-bedroom units feature a two-story “townhouse” style floorplan with vaulted ceilings
EXECUTIVE SUMMARY
Paragon Real Estate Advisors is pleased to exclusively offer for sale the Cliff Apartments; a 23-unit value-add apartment community in the desirable Des Moines Marina District. Built in 1962, the Cliff is located just blocks away from the waterfront and sits proudly on a large 45,800 square foot lot looking out over the Des Moines Creek Trail. Residents enjoy being able to retreat in a peaceful, forest-like setting while being just steps away from all the shops and services in the Marina District and close to major freeways and transit options.
The building is a three-story design with wood frame construction, a pitched composition shingle roof and a blend of brick and wood exterior siding offering resilience in the Northwest. The main, secure access entry is located on the east side of the property with unit balconies located on the west side of the property offering privacy away from the street and tranquil wooded views. The building is comprised of (6) studio, (8) one-bedroom and (9) two-bedroom units with a generous average size of 700 square feet. Livable and cool mid-century layouts with great natural light position the property well for a renovation strategy that enhances tenant appeal and drives income potential. Building features and amenity spaces include a convenient common laundry area on the lower level, large and secure tenant storage lockers and a small office suitable for a property manager or maintenance staff.
Priced at $3,450,000, or just $150,000 per unit, the Cliff Apartments present a compelling opportunity to acquire a quality asset offering significant upside in a desirable and thinly traded waterfront community. With continued investment and growth in Des Moines and rising tenant demand, this asset is well-positioned for both near-term gains and long-term appreciation.
The building is a three-story design with wood frame construction, a pitched composition shingle roof and a blend of brick and wood exterior siding offering resilience in the Northwest. The main, secure access entry is located on the east side of the property with unit balconies located on the west side of the property offering privacy away from the street and tranquil wooded views. The building is comprised of (6) studio, (8) one-bedroom and (9) two-bedroom units with a generous average size of 700 square feet. Livable and cool mid-century layouts with great natural light position the property well for a renovation strategy that enhances tenant appeal and drives income potential. Building features and amenity spaces include a convenient common laundry area on the lower level, large and secure tenant storage lockers and a small office suitable for a property manager or maintenance staff.
Priced at $3,450,000, or just $150,000 per unit, the Cliff Apartments present a compelling opportunity to acquire a quality asset offering significant upside in a desirable and thinly traded waterfront community. With continued investment and growth in Des Moines and rising tenant demand, this asset is well-positioned for both near-term gains and long-term appreciation.
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS Under Contract
| Price | $4,772,695 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $216,941 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 1.05 AC |
| Cap Rate | 4.72% | Building Size | 16,100 SF |
| Gross Rent Multiplier | 10.1 | Average Occupancy | 96% |
| No. Units | 22 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1962 |
| Property Subtype | Apartment | Parking Ratio | 0.87/1,000 SF |
| Zoning | RM900, Des Moines | ||
| Price | $4,772,695 CAD |
| Price Per Unit | $216,941 CAD |
| Sale Type | Investment |
| Cap Rate | 4.72% |
| Gross Rent Multiplier | 10.1 |
| No. Units | 22 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 1.05 AC |
| Building Size | 16,100 SF |
| Average Occupancy | 96% |
| No. Stories | 2 |
| Year Built | 1962 |
| Parking Ratio | 0.87/1,000 SF |
| Zoning | RM900, Des Moines |
AMENITIES
UNIT AMENITIES
- Balcony
- Heating
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
SITE AMENITIES
- 24 Hour Access
- Controlled Access
- Laundry Facilities
- Tenant Controlled HVAC
- Recycling
- Trash Pickup - Curbside
- Public Transportation
- Walk-Up
- Smoke Detector
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 6 | $1,349 CAD | 475 |
| 1+1 | 8 | $1,695 CAD | 700 |
| 2+1 | 8 | $1,971 CAD | 850 |
1 1
Walk Score®
Very Walkable (82)
PROPERTY TAXES
| Parcel Number | 200900-1949 | Improvements Assessment | $2,833,592 CAD |
| Land Assessment | $2,113,240 CAD | Total Assessment | $4,946,832 CAD |
PROPERTY TAXES
Parcel Number
200900-1949
Land Assessment
$2,113,240 CAD
Improvements Assessment
$2,833,592 CAD
Total Assessment
$4,946,832 CAD
1 of 22
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
The Cliff Apartments | 21833 7th Ave S
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
