Share This Listing

Message

931 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

  • Approximately one-third of the units have been updated, while the remaining units offer renovation upside.
  • Double-pane vinyl windows (2009), roof replaced (2010), upgraded Square D main electrical service (2009), and Square D/Cuttler Hammer in-unit panels.
  • 39 dedicated parking spaces enhance tenant appeal and provide additional revenue opportunities.
  • Approximately 3,500 SF of basement space provides the opportunity to add additional units (buyer to verify).
  • Less than one-half mile from the Rainier Beach light rail station with convenient access to Downtown Seattle, Bellevue, and major employment centers.

Executive Summary

The property presents a compelling opportunity for investors seeking stable in-place income, value-add upside, and long-term ownership in a high demand and supply-constrained rental corridor. Henderson Arms Apartments is comprised of a desirable mix of 33-1bed/ 1bath and 6-2bed/1bth units. The units consist of a blend of updated and classic finishes, offering immediate rental appeal with clear upside through strategic renovations. Building features include double-pane windows, secured entry, private balconies, ample storage and common-area laundry facilities. The property also presents the potential for additional unit development with a largely unutilized full height basement, providing an attractive path to increase density and future income. Off-street parking and a well-maintained residential setting further enhance tenant appeal and retention. Situated in a strong Seattle rental market, Henderson Arms benefits from convenient access to major transit routes, neighborhood retail, parks, and employment centers throughout Downtown Seattle, Columbia City, and the broader I-5 corridor. The surrounding area continues to experience steady renter demand driven by affordability constraints and proximity to regional job hubs. For investors, Henderson Arms Apartments offers a rare combination of stable cash flow, operational upside, and long-term appreciation potential in one of Seattle’s most resilient multifamily markets.

Financial Summary (Actual - 2026)

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $841,667 $26.81
Other Income $10,130 $0.32
Vacancy Loss $42,590 $1.36
Effective Gross Income $809,208 $25.78
Taxes $125,810 $4.01
Operating Expenses $314,531 $10.02
Total Expenses $440,340 $14.03
Net Operating Income $368,868 $11.75

Financial Summary (Actual - 2026)

Gross Rental Income (CAD)
Annual $841,667
Annual Per SF $26.81
Other Income (CAD)
Annual $10,130
Annual Per SF $0.32
Vacancy Loss (CAD)
Annual $42,590
Annual Per SF $1.36
Effective Gross Income (CAD)
Annual $809,208
Annual Per SF $25.78
Taxes (CAD)
Annual $125,810
Annual Per SF $4.01
Operating Expenses (CAD)
Annual $314,531
Annual Per SF $10.02
Total Expenses (CAD)
Annual $440,340
Annual Per SF $14.03
Net Operating Income (CAD)
Annual $368,868
Annual Per SF $11.75

Property Facts

Price $8,160,600 CAD
Price Per Unit $209,246 CAD
Sale Type Investment
Cap Rate 4.52%
No. Units 39
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.76 AC
Building Size 31,392 SF
Average Occupancy 100%
No. Stories 3
Year Built 1962
Parking Ratio 1.91/1,000 SF
Opportunity Zone Yes
Zoning NC3-55(M)

Amenities

Unit Amenities

  • Balcony
  • Disposal
  • Heating
  • Kitchen
  • Refrigerator
  • Oven

Site Amenities

  • 24 Hour Access
  • Laundry Facilities
  • Tenant Controlled HVAC
  • Bicycle Storage
  • Public Transportation

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 33 $1,681 CAD 600
2+1 6 $2,438 CAD 750
Moderately walkable
60/100
Moderately drivable
70/100
Good public transit
70/100
Fairly bikeable
50/100

Property Taxes

Property Taxes

Parcel Number
212370-0355
Land Assessment
$3,482,325 CAD (2025)
Improvements Assessment
$8,124,018 CAD (2025)
Total Assessment
$11,606,343 CAD (2025)
Annual Taxes
$125,810 CAD ($4.01 CAD/SF)
Tax Year
2026
  • Listing ID: 41365408

  • Date on Market: 2026-07-20

  • Last Updated:

  • Address: 4803 S Henderson St, Seattle, WA 98118

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") }}