Share This Listing

Message

934 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

  • Lake Washington waterfront property – beach access, 110 feet of lake frontage, and 2 boat slips, scenic Lake Washington views from most units
  • Renovated, turnkey property – updated kitchens and bathrooms, dishwashers, and in-unit laundry in most apartments
  • 6 buildings on site: 3 apartment buildings, 2 cottages, and 1 single family home, all totaling 14 rental units
  • Waterfront properties generally appreciate faster, offer lower vacancy rates & faster lease-up times & longer tenancies than non-waterfront properties
  • 15 off-street and 3 garage parking spaces
  • Excellent Matthews Beach neighborhood location – ±100 yards to the Burke-Gilman trail, a short walk to Matthews Beach Park, a mile to Magnuson Park

Executive Summary

Positioned on the western shore of Lake Washington in the desirable Matthews Beach neighborhood just steps from the Burke-Gilman trail and a short walk from Matthews Beach, Beach Club Cottages is a 14-unit multifamily community comprised of 6 buildings on two adjacent parcels.
Boasting 110 feet of lake frontage, direct beach access, boat slips, garage and off-street parking, and fully renovated, luxury units, Beach Club Cottages is a high-quality asset that should provide nearly 0% vacancy and will appeal to both apartment and owner-occupant investors.
Situated in Seattle’s desirable Matthews Beach neighborhood, Beach Club Cottages is well positioned near an abundance of recreational opportunities. A dock with two on-site boat slips along with its own beach provides residents with lake access while the Burke-Gilman Trail, just ±100 yards away, offers a convenient location to walk, run, cycle, or skate. Matthews Beach Park, with its playground, basketball court, BBQ / picnic facilities, and swimming access, is also a short walk away. Also nearby are Warren G. Magnuson Park, Inverness Ravine Park, Penguin Park, and the Sand Point Country Club. Residents of the Beach Club Cottages are also within a few minutes’ drive of the various restaurants and shops that line Wedgwood and Ravenna’s primary commercial corridor along 35th Ave NE. For public transportation, residents can hop on one of two bus routes with stops within a 15-minute walk, providing access to the University District, South Lake Union, Downtown Seattle, and Northgate Station, with its 25+ bus routes. Further, there are three light rail stops within a 15-minute drive.
The renovated, turnkey Beach Club Cottages property is comprised of 14 homes in 6 buildings – a two-story single-family home, two single-family cottages, and three apartment buildings, each with three or four units. All the units have been updated with new kitchens and bathrooms. Finishes vary, with many homes featuring newer luxury vinyl tile flooring and appliances. Most of the units offer scenic lake views, and nine homes boast in-unit laundry with a common laundry room providing laundry service to the remaining units. Two of the units are on the water and offer private yards. The property also offers 15 off-street, uncovered parking spaces and 3 garage spaces for tenant use. The most appealing part of the property, however, is its large common grassy area that spans 110 feet of Lake Washington frontage. A boat dock with two boat slips are also onsite.
Significant investments have been made towards renovating units and increasing cash flow and value. However, there does remain some additional upside for a new operator in the form of continuing to raise rents to market levels. Alternatively, a new owner may opt to purchase the property, hold it for a time to enjoy the cash flow it offers, and then, at some future date, redevelop the prime, waterfront parcels with a stunning home or two of their dreams.
This high quality, turnkey property, with its desirable waterfront location, offers an investor the opportunity to own an income-producing property with upside in one of Seattle’s coveted neighborhoods. Generally, waterfront properties offer rapid rates of appreciation and near 0% vacancy rates. The property affords an owner-occupant investor the opportunity to live in the two-story, single-family home, while renting out the other 13 luxury units for significant income.

Financial Summary (Actual - 2026)

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $536,278 $48.29
Other Income $33,494 $3.02
Vacancy Loss $25,639 $2.31
Effective Gross Income $544,133 $49.00
Taxes $86,081 $7.75
Operating Expenses $119,765 $10.78
Total Expenses $205,846 $18.54
Net Operating Income $338,286 $30.46

Financial Summary (Actual - 2026)

Gross Rental Income (CAD)
Annual $536,278
Annual Per SF $48.29
Other Income (CAD)
Annual $33,494
Annual Per SF $3.02
Vacancy Loss (CAD)
Annual $25,639
Annual Per SF $2.31
Effective Gross Income (CAD)
Annual $544,133
Annual Per SF $49.00
Taxes (CAD)
Annual $86,081
Annual Per SF $7.75
Operating Expenses (CAD)
Annual $119,765
Annual Per SF $10.78
Total Expenses (CAD)
Annual $205,846
Annual Per SF $18.54
Net Operating Income (CAD)
Annual $338,286
Annual Per SF $30.46

Property Facts

Price $7,879,395 CAD
Price Per Unit $562,814 CAD
Sale Type Investment
Cap Rate 4.29%
Gross Rent Multiplier 13.8
No. Units 14
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class B
Lot Size 1.08 AC
Building Size 11,105 SF
Average Occupancy 100%
No. Stories 2
Year Built 1939
Parking Ratio 1.62/1,000 SF
Zoning NR3

Amenities

Unit Amenities

  • Dishwasher
  • Washer/Dryer
  • Kitchen
  • Refrigerator
  • Oven
  • Tub/Shower
  • Views
  • Yard
  • Deck
  • Lawn

Site Amenities

  • Laundry Facilities
  • Picnic Area
  • Waterfront
  • Dock
  • Car Charging Station

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 10 $2,763 CAD 579
2+2 2 $3,757 CAD 988
2+1 2 $4,746 CAD 879
Fairly walkable
40/100
Exceptionally drivable
100/100
Limited public transit
30/100
Exceptionally bikeable
90/100

Property Taxes

Property Taxes

Parcel Numbers
Multiple
  • 342604-9036
  • 342604-9041
Land Assessment
$8,181,828 CAD (2024)
Improvements Assessment
$1,385 CAD (2024)
Total Assessment
$8,183,213 CAD (2024)
Annual Taxes
$86,081 CAD ($7.75 CAD/SF)
Tax Year
2026
  • Listing ID: 40093671

  • Date on Market: 2026-04-09

  • Last Updated:

  • Address: 8716 Sand Point Way NE, Seattle, WA 98115

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") }}