Log In/Sign Up
Your email has been sent.
818 Madison Ave N 6,600 SF 100% Leased Office Building Bainbridge Island, WA 98110 $3,420,004 CAD ($518.18 CAD/SF) 5.66% Cap Rate
EXECUTIVE SUMMARY
Price Reduced! This is the first time the 818 Madison Building has come to market. A community landmark, the building was designed and built by local favorites and is of exceptional quality in an unbeatable location. This custom-built multi-tenant office building provides a unique opportunity to own a proven performer. Current tenants provide various services, from medical providers to business accounting services.
FINANCIAL SUMMARY (ACTUAL - 2023) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$265,776
|
$40.27
|
| Other Income |
$6,278
|
$0.95
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$272,054
|
$41.22
|
| Taxes |
$22,323
|
$3.38
|
| Operating Expenses |
$56,603
|
$8.58
|
| Total Expenses |
$78,926
|
$11.96
|
| Net Operating Income |
$193,128
|
$29.26
|
FINANCIAL SUMMARY (ACTUAL - 2023)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $265,776 |
| Annual Per SF | $40.27 |
| Other Income (CAD) | |
|---|---|
| Annual | $6,278 |
| Annual Per SF | $0.95 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $272,054 |
| Annual Per SF | $41.22 |
| Taxes (CAD) | |
|---|---|
| Annual | $22,323 |
| Annual Per SF | $3.38 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $56,603 |
| Annual Per SF | $8.58 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $78,926 |
| Annual Per SF | $11.96 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $193,128 |
| Annual Per SF | $29.26 |
PROPERTY FACTS
Sale Type
Investment
Property Type
Office
Building Size
6,600 SF
Building Class
B
Year Built
2005
Price
$3,420,004 CAD
Price Per SF
$518.18 CAD
Cap Rate
5.66%
NOI
$193,544 CAD
Percent Leased
100%
Tenancy
Multiple
Building Height
2 Stories
Typical Floor Size
3,300 SF
Building FAR
0.16
Lot Size
0.92 AC
Zoning
Commercial
Parking
39 Spaces (5.91 Spaces per 1,000 SF Leased)
MAJOR TENANTS
- TENANT
- INDUSTRY
- SF OCCUPIED
- RENT/SF
- LEASE END
- Davinci Physical Therapy
- Health Care and Social Assistance
- -
- -
- -
- Eagle Harbor CPA
- Professional, Scientific, and Technical Services
- -
- -
- -
- Northwest Family Psychology
- Health Care and Social Assistance
- -
- -
- -
- Sound Philanthropy
- Professional, Scientific, and Technical Services
- -
- -
- -
| TENANT | INDUSTRY | SF OCCUPIED | RENT/SF | LEASE END | ||
| Davinci Physical Therapy | Health Care and Social Assistance | - | - | - | ||
| Eagle Harbor CPA | Professional, Scientific, and Technical Services | - | - | - | ||
| Northwest Family Psychology | Health Care and Social Assistance | - | - | - | ||
| Sound Philanthropy | Professional, Scientific, and Technical Services | - | - | - |
1 1
Walk Score®
Very Walkable (81)
Bike Score®
Very Bikeable (77)
1 of 4
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
818 Madison Ave N
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.