Log In/Sign Up
Your email has been sent.
Rutherford Manor 31624 W Rutherford St 6 Unit Apartment Building $1,947,701 CAD ($324,617 CAD/Unit) 5.48% Cap Rate Carnation, WA 98014



Investment Highlights
- Seller financing offered with ~35% down and interest-only payments during the first year
- Situated on a 15,152 SF corner lot with R-24 zoning, the property offers future expansion or redevelopment potential
- Current rents are approximately 40% below projected market rents following renovations, creating exceptional value-add potential
Executive Summary
Rare opportunity to acquire a six-unit apartment building in Carnation. Seller financing offered with ~35% down and interest-only payments during the first year, allowing the new owner to maximize cash flow while renovating units, increasing rents, and stabilizing the property before principal payments begin. Situated on a 15,152 SF corner lot with R-24 zoning, the property offers future expansion or redevelopment potential (buyer to verify), adding long-term value beyond the existing improvements. Unit mix consists of (3) 2-bedroom and (3) 1-bedroom units. Long-term month-to-month tenants provide flexibility for future improvements and repositioning. Current rents are approximately 40% below projected market rents following renovations, creating exceptional value-add potential. Additional income is generated through the on-site common laundry, and current tenants reimburse the owner for utilities, helping offset operating expenses. Additional features include ample parking, a roof with substantial remaining useful life, and recently replaced upper decks. Ideally located in downtown Carnation, just minutes from Snoqualmie, with convenient access to SR 520, Microsoft, Redmond, and Bellevue. A compelling opportunity to acquire a value-add multifamily asset with flexible financing, strong upside, and long-term appreciation potential in one of King County's most supply-constrained rental markets.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$155,669
|
$39.55
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$1,555
|
$0.40
|
| Effective Gross Income |
$154,113
|
$39.15
|
| Taxes |
$13,021
|
$3.31
|
| Operating Expenses |
$34,282
|
$8.71
|
| Total Expenses |
$47,303
|
$12.02
|
| Net Operating Income |
$106,811
|
$27.14
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $155,669 |
| Annual Per SF | $39.55 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $1,555 |
| Annual Per SF | $0.40 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $154,113 |
| Annual Per SF | $39.15 |
| Taxes (CAD) | |
|---|---|
| Annual | $13,021 |
| Annual Per SF | $3.31 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $34,282 |
| Annual Per SF | $8.71 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $47,303 |
| Annual Per SF | $12.02 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $106,811 |
| Annual Per SF | $27.14 |
Property Facts
| Price | $1,947,701 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $324,617 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.35 AC |
| Cap Rate | 5.48% | Building Size | 3,936 SF |
| Gross Rent Multiplier | 12 | Average Occupancy | 97% |
| No. Units | 6 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1964 |
| Property Subtype | Apartment | Parking Ratio | 3.05/1,000 SF |
| Zoning | R7.2, Carnation | ||
| Price | $1,947,701 CAD |
| Price Per Unit | $324,617 CAD |
| Sale Type | Investment |
| Cap Rate | 5.48% |
| Gross Rent Multiplier | 12 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.35 AC |
| Building Size | 3,936 SF |
| Average Occupancy | 97% |
| No. Stories | 2 |
| Year Built | 1964 |
| Parking Ratio | 3.05/1,000 SF |
| Zoning | R7.2, Carnation |
Amenities
- Smoke Detector
Unit Amenities
- Heating
- Kitchen
- Refrigerator
- Range
- Carpet
- Double Pane Windows
- Window Coverings
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 3 | $2,408 CAD | 580 |
| 2+1 | 3 | $2,833 CAD | 750 |
1 1
Somewhat walkable
30/100
Very drivable
80/100
Limited public transit
30/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 865830-2975 | Total Assessment | $1,318,771 CAD |
| Land Assessment | $397,048 CAD | Annual Taxes | $13,021 CAD ($3.31 CAD/SF) |
| Improvements Assessment | $921,723 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
865830-2975
Land Assessment
$397,048 CAD
Improvements Assessment
$921,723 CAD
Total Assessment
$1,318,771 CAD
Annual Taxes
$13,021 CAD ($3.31 CAD/SF)
Tax Year
2025
1 of 7
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Rutherford Manor | 31624 W Rutherford St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
