Se Connecter/S’inscrire
Votre courriel a été envoyé.
Gladstone Apartments 12315 28th Ave NE 32 Unité Immeuble d’appartements 8 357 510 $ CAD (261 172 $ CAD/Unité) 6,28% Taux de capitalisation Seattle, WA 98125



Certaines informations ont été traduites automatiquement.
Résumé de l'annonce
MARKETING DESCRIPTION:
Gladstone Apartments is a 32-unit property in North Seattle's Lake City neighborhood, with rents currently below market, creating a clear near-term value-add opportunity. Of the 32 units, 21 are currently renovated, allowing new ownership the opportunity to complete the current renovation program.
Completing that renovation across the remaining units unlocks the full benefit of a submarket that is supply-constrained, income-rich, and infrastructure-supported, the kind of environment where value-focused ownership is consistently rewarded.
The submarket demographics around Lake City are already outperforming the broader metro. Average household income within three miles exceeds $135,000 and is projected to climb 53% to $207,000 by 2030, driven by the University of Washington, UW Medical Center, and Seattle's broader tech ecosystem. That income growth supports a deep and stable renter base, with 43% of local housing units renter-occupied and current in-place rents representing just a fraction of average household income. This means that tenants are not rent-burdened, and there is meaningful room to grow rents as units turn.
At 0.64 acres, Gladstone is also a credible covered land play and a candidate for future redevelopment as North Seattle continues to grow, and land values appreciate. While this is not the primary thesis, it does expand the range of exit strategies available at disposition.
For new ownership, Gladstone offers great value-add potential in an improving submarket, with below-market rents, a proven renovation scope, and a tenant base that is growing in both size and income.
INVESTMENT HIGHLIGHTS:
Convenient North Seattle Location: Located minutes from Northgate, the expanding Light Rail network, and downtown Seattle, Gladstone sits at the center of North Seattle's most connected corridor.
Option for Covered Land Play: The 0.64-acre lot offers genuine redevelopment potential as North Seattle continues to densify, expanding long-term exit options beyond a standard multifamily disposition.
Desirable Unit Mix: The 32-unit property consists of 28 one-bedroom/one-bathroom units and four two-bedroom/one-bathroom units, broadening renter appeal.
Below Market Rents: In-place rents are currently below current market rates, with current rents representing just a fraction of average household income, leaving substantial room for future growth.
Strong Rent Growth Fundamentals: Average market rents have risen 22% since 2021 and are projected to grow at a 2.8% annualized rate through 2030.
Demographic & Income Tailwinds: Average household income within three miles is projected to climb 53%, from $135,000 today to $207,000 by 2030, driven by the continued expansion of high-wage employment in the University District corridor.
Major Developments on the Horizon: The Lake City Community Center (Spring 2027) and Northgate Station Mixed-Use development (2026) are set to bring significant new investment and foot traffic into the corridor.
Gladstone Apartments is a 32-unit property in North Seattle's Lake City neighborhood, with rents currently below market, creating a clear near-term value-add opportunity. Of the 32 units, 21 are currently renovated, allowing new ownership the opportunity to complete the current renovation program.
Completing that renovation across the remaining units unlocks the full benefit of a submarket that is supply-constrained, income-rich, and infrastructure-supported, the kind of environment where value-focused ownership is consistently rewarded.
The submarket demographics around Lake City are already outperforming the broader metro. Average household income within three miles exceeds $135,000 and is projected to climb 53% to $207,000 by 2030, driven by the University of Washington, UW Medical Center, and Seattle's broader tech ecosystem. That income growth supports a deep and stable renter base, with 43% of local housing units renter-occupied and current in-place rents representing just a fraction of average household income. This means that tenants are not rent-burdened, and there is meaningful room to grow rents as units turn.
At 0.64 acres, Gladstone is also a credible covered land play and a candidate for future redevelopment as North Seattle continues to grow, and land values appreciate. While this is not the primary thesis, it does expand the range of exit strategies available at disposition.
For new ownership, Gladstone offers great value-add potential in an improving submarket, with below-market rents, a proven renovation scope, and a tenant base that is growing in both size and income.
INVESTMENT HIGHLIGHTS:
Convenient North Seattle Location: Located minutes from Northgate, the expanding Light Rail network, and downtown Seattle, Gladstone sits at the center of North Seattle's most connected corridor.
Option for Covered Land Play: The 0.64-acre lot offers genuine redevelopment potential as North Seattle continues to densify, expanding long-term exit options beyond a standard multifamily disposition.
Desirable Unit Mix: The 32-unit property consists of 28 one-bedroom/one-bathroom units and four two-bedroom/one-bathroom units, broadening renter appeal.
Below Market Rents: In-place rents are currently below current market rates, with current rents representing just a fraction of average household income, leaving substantial room for future growth.
Strong Rent Growth Fundamentals: Average market rents have risen 22% since 2021 and are projected to grow at a 2.8% annualized rate through 2030.
Demographic & Income Tailwinds: Average household income within three miles is projected to climb 53%, from $135,000 today to $207,000 by 2030, driven by the continued expansion of high-wage employment in the University District corridor.
Major Developments on the Horizon: The Lake City Community Center (Spring 2027) and Northgate Station Mixed-Use development (2026) are set to bring significant new investment and foot traffic into the corridor.
Salle de données Cliquez ici pour accéder à
- Offering Memorandum
- Operating and Financials
Bilan financier (Pro forma - 2026) Cliquez ici pour accéder à |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à l’inoccupation |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Dépenses d’exploitation |
$99,999
|
$9.99
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Pro forma - 2026) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
Faits sur la propriété
| Prix | 8 357 510 $ CAD | Classe d’immeuble | C |
| Prix par unité | 261 172 $ CAD | Taille du lot | 0,64 AC |
| Type de vente | Investissement | Taille du bâtiment | 24 780 pi² |
| Taux de capitalisation | 6,28% | Occupation moyenne | 91% |
| Nombre d’unités | 32 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction | 1958 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,49/1 000 pi² |
| Style d’appartement | Jardin | ||
| Zonage | MR | ||
| Prix | 8 357 510 $ CAD |
| Prix par unité | 261 172 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 6,28% |
| Nombre d’unités | 32 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | Jardin |
| Classe d’immeuble | C |
| Taille du lot | 0,64 AC |
| Taille du bâtiment | 24 780 pi² |
| Occupation moyenne | 91% |
| Nombre d’étages | 2 |
| Année de construction | 1958 |
| Ratio de stationnement | 1,49/1 000 pi² |
| Zonage | MR |
Commodités
Commodités des unités
- Réfrigérateur
- Four
- Fourchette
Commodités du site
- Installations de lessive
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 1+1 | 21 | 2 021 $ CAD | 456 |
| 1+1 | 7 | 1 882 $ CAD | 494 |
| 2+1 | 4 | 2 440 $ CAD | 725 |
1 1
Moyennement accessible à pied
70/100
Moyennement adapté aux voitures
60/100
Bons transports en commun
60/100
Plutôt accessible en vélo
50/100
Impôts fonciers
| Numéro de lot | 282604-9189 | Évaluation totale | 7 147 448 $ CAD (2025) |
| Évaluation du terrain | 5 083 513 $ CAD (2025) | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 2 063 936 $ CAD (2025) | Année d’imposition | 2026 |
Impôts fonciers
Numéro de lot
282604-9189
Évaluation du terrain
5 083 513 $ CAD (2025)
Évaluation des bâtiments
2 063 936 $ CAD (2025)
Évaluation totale
7 147 448 $ CAD (2025)
Impôts annuels
(1 $) CAD (0,00 $ CAD/pi²)
Année d’imposition
2026
1 de 8
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
Gladstone Apartments | 12315 28th Ave NE
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
