Share This Listing

Message

943 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Investment Highlights

  • Convenient Capitol Hill location; a Walker’s Paradise walk score of 95; Walkable to Downtown, South Lake Union, restaurants, light rail, and shops
  • Owner occupant opportunity: Large ±1,200-SF view penthouse unit with 2 bedrooms plus a den and one-and-a-half bathrooms
  • 9 off-street and 2 garage parking spaces
  • Excellent unit mix 4 two-beds, 4 one-beds, and a studio
  • Downtown and Space Needle views from upper floors
  • Updated dual-pane windows, in-unit laundry and dishwashers in all units other than the studio, elevator

Executive Summary

Edgene Apartments presents a rare opportunity to acquire a well-maintained 9-unit multifamily property in one of Seattle’s most desirable rental markets. Built in 1966, this classic mid-century asset combines strong in-place income with meaningful upside potential in a premier Capitol Hill location.
Boasting a Walker’s Paradise walk score of 95, the property offers easy access to Downtown Seattle and South Lake Union as well as to an abundance of neighborhood restaurants, retail, and everyday amenities. Public transportation options are outstanding, with a light rail station and seven bus lines within a 10-minute walk, providing seamless connectivity throughout Seattle and the greater metropolitan area. Residents benefit from quick, convenient transit to major employment centers, entertainment hubs, and regional destinations without reliance on a vehicle.
The building features an excellent and highly rentable unit mix consisting of four two-bedroom units, four one-bedroom units, and one studio. A standout feature is the spacious, ±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 thoughtfully 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.
In addition to its strong location and condition, Edgene Apartments offers clear operational upside. New ownership may realize approximately ±20% income growth by strategically raising rents to market rates, implementing a utility bill-back system, and monetizing parking. Further enhancing the investment profile is its streamlined condominium conversion potential, as condo documents are already in place comprising 12 parcels (one for the land, two for parking, and nine individual unit parcels). This structure creates flexibility for future sell-off strategies and provides investors with both income growth potential and long-term disposition optionality.
With its prime Capitol Hill address, attractive unit mix, owner-occupant flexibility, and value-add potential, Edgene Apartments represents a compelling investment opportunity in the heart of Seattle.

Financial Summary (Actual - 2026)

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $330,435 $52.72
Other Income - -
Vacancy Loss $16,522 $2.64
Effective Gross Income $313,913 $50.08
Taxes $34,549 $5.51
Operating Expenses $84,078 $13.41
Total Expenses $118,628 $18.93
Net Operating Income $195,285 $31.16

Financial Summary (Actual - 2026)

Gross Rental Income (CAD)
Annual $330,435
Annual Per SF $52.72
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual $16,522
Annual Per SF $2.64
Effective Gross Income (CAD)
Annual $313,913
Annual Per SF $50.08
Taxes (CAD)
Annual $34,549
Annual Per SF $5.51
Operating Expenses (CAD)
Annual $84,078
Annual Per SF $13.41
Total Expenses (CAD)
Annual $118,628
Annual Per SF $18.93
Net Operating Income (CAD)
Annual $195,285
Annual Per SF $31.16

Property Facts

Price $4,129,745 CAD
Price Per Unit $458,861 CAD
Sale Type Investment
Cap Rate 4.73%
Gross Rent Multiplier 12.5
No. Units 9
Property Type Multifamily
Apartment Style Low-Rise
Building Class C
Lot Size 0.10 AC
Building Size 6,420 SF
Average Occupancy 98%
No. Stories 3
Year Built 1966
Parking Ratio 1.71/1,000 SF
Zoning MR (M), Seattle

Amenities

Unit Amenities

  • Double Pane Windows

Site Amenities

  • Elevator

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
Studios 1 $2,066 CAD 300
1+1 4 $2,663 CAD 593
2+1.5 4 $3,705 CAD 938
Exceptionally walkable
100/100
Fairly drivable
40/100
Exceptional public transit
90/100
Moderately bikeable
60/100

Property Taxes

Property Taxes

Parcel Numbers
Multiple
  • 226400-0030
  • 226400-0040
  • 226400-0020
  • 226400-0050
  • 226400-0070
  • 226400-0100
  • 226400-0090
  • 226400-0010
  • 226400-0060
  • 226400-0110
  • 226400-0080
Land Assessment
$2,364,654 CAD (2024)
Improvements Assessment
$980,055 CAD (2024)
Total Assessment
$3,344,708 CAD (2024)
Annual Taxes
$34,549 CAD ($5.38 CAD/SF)
Tax Year
2026
  • Listing ID: 39645458

  • Date on Market: 2026-03-03

  • Last Updated:

  • Address: 403 E Thomas St, Seattle, WA 98102

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}