Log In/Sign Up
Your email has been sent.
Willow Street 4 Plex 321 Willow St 4 Unit Apartment Building $1,986,079 CAD ($496,520 CAD/Unit) 6% Cap Rate Bremerton, WA 98310
Investment Highlights
- Centrally located
- Convenient to local parks and military bases
- Mountain Views from all units
Executive Summary
Fully rented, long term tenants
Data Room Click Here to Access
- Title and Insurance
- Miscellaneous
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$145,463
|
$26.12
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$145,463
|
$26.12
|
| Taxes |
$14,070
|
$2.53
|
| Operating Expenses |
$4,109
|
$0.74
|
| Total Expenses |
$18,179
|
$3.26
|
| Net Operating Income |
$127,284
|
$22.86
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $145,463 |
| Annual Per SF | $26.12 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $145,463 |
| Annual Per SF | $26.12 |
| Taxes (CAD) | |
|---|---|
| Annual | $14,070 |
| Annual Per SF | $2.53 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $4,109 |
| Annual Per SF | $0.74 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $18,179 |
| Annual Per SF | $3.26 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $127,284 |
| Annual Per SF | $22.86 |
Property Facts
| Price | $1,986,079 CAD | Apartment Style | Townhome |
| Price Per Unit | $496,520 CAD | Building Class | C |
| Sale Type | Investment | Building Size | 5,568 SF |
| Cap Rate | 6% | Average Occupancy | 100% |
| No. Units | 4 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2006 |
| Property Subtype | Apartment |
| Price | $1,986,079 CAD |
| Price Per Unit | $496,520 CAD |
| Sale Type | Investment |
| Cap Rate | 6% |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | C |
| Building Size | 5,568 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 2006 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+2 | 4 | - | 1,392 |
1 1
Fairly walkable
50/100
Exceptionally drivable
100/100
Limited public transit
30/100
Fairly bikeable
50/100
1 of 11
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Willow Street 4 Plex | 321 Willow 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.