Se Connecter/S’inscrire
Votre courriel a été envoyé.
Riverside Terrace Apartments 14081 58th Ave S 13 Unité Immeuble d’appartements 4 089 998 $ CAD (314 615 $ CAD/Unité) 6,05% Taux de capitalisation Tukwila, WA 98168



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- 6% Cap Current Cap Rate
- 10 of 13 Units Are Large 1,050 SF 2BD/1.5BTH
- Opportunity for Additional Light Renovations to Reach 7.33% Pro Forma Cap Rate
- Site Allows For Additional 8 Units Or Future 30 Unit Redevelopment
RÉSUMÉ DE L'ANNONCE
Riverside Terrace Apartments is a well-maintained 13-unit community situated near the intersection of 58th Ave S and Interurban Ave S, just north of I-405 in Tukwila, WA. Originally built in 1967, the property features wood-frame construction on a concrete slab foundation with marblecrete, T1-11, and brick veneer siding. The building is enhanced with vinyl double-pane windows and a mansard roof replaced in 2015–2016.
Riverside Terrace presents a compelling opportunity for investors seeking both stable in-place income and meaningful upside potential. After acquiring the property in 2015, current ownership completed interior and exterior renovations, leaving the asset in excellent condition and competitive within the submarket. The property currently generates strong returns with rents that remain well-positioned for further growth.
Significant upside exists through an additional targeted interior renovation program. Updating kitchens and bathrooms with modern finishes such as stone countertops, upgraded vanity packages, and installing luxury vinyl plank flooring throughout could support rental premiums of up to 15% above current levels, averaging an additional $250 per unit per month. Ancillary income can also be increased by enhancing the utility bill-back program and capturing additional parking revenue. Together, these improvements could drive Net Operating Income growth of approximately 21%, substantially boosting both cash flow and long-term equity value.
Beyond operational upside, Riverside Terrace also benefits from a large 0.94-acre HDR-zoned site, providing a unique opportunity for expansion or redevelopment. The existing site layout allows for the addition of an 8-unit building in the underutilized green space, increasing total unit count to 21. Alternatively, investors may explore a full redevelopment, with zoning permitting the construction of approximately 30 new units.
Riverside Terrace combines immediate income, proven durability, and multiple paths for future value creation, making it an attractive acquisition for both cash flow-focused and growth-oriented investors.
Riverside Terrace presents a compelling opportunity for investors seeking both stable in-place income and meaningful upside potential. After acquiring the property in 2015, current ownership completed interior and exterior renovations, leaving the asset in excellent condition and competitive within the submarket. The property currently generates strong returns with rents that remain well-positioned for further growth.
Significant upside exists through an additional targeted interior renovation program. Updating kitchens and bathrooms with modern finishes such as stone countertops, upgraded vanity packages, and installing luxury vinyl plank flooring throughout could support rental premiums of up to 15% above current levels, averaging an additional $250 per unit per month. Ancillary income can also be increased by enhancing the utility bill-back program and capturing additional parking revenue. Together, these improvements could drive Net Operating Income growth of approximately 21%, substantially boosting both cash flow and long-term equity value.
Beyond operational upside, Riverside Terrace also benefits from a large 0.94-acre HDR-zoned site, providing a unique opportunity for expansion or redevelopment. The existing site layout allows for the addition of an 8-unit building in the underutilized green space, increasing total unit count to 21. Alternatively, investors may explore a full redevelopment, with zoning permitting the construction of approximately 30 new units.
Riverside Terrace combines immediate income, proven durability, and multiple paths for future value creation, making it an attractive acquisition for both cash flow-focused and growth-oriented investors.
SALLE DE DONNÉES Cliquez ici pour accéder à
BILAN FINANCIER (RÉEL - 2025) 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 (RÉEL - 2025) 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 | 4 089 998 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 314 615 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 0,94 AC |
| Taux de capitalisation | 6,05% | Taille du bâtiment | 12 440 pi² |
| Nombre d’unités | 13 | Nombre d’étages | 3 |
| Type de propriété | Immeuble residentiel | Année de construction/rénovation | 1967/2015 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,61/1 000 pi² |
| Zonage | LDR, Tukwila | ||
| Prix | 4 089 998 $ CAD |
| Prix par unité | 314 615 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 6,05% |
| Nombre d’unités | 13 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,94 AC |
| Taille du bâtiment | 12 440 pi² |
| Nombre d’étages | 3 |
| Année de construction/rénovation | 1967/2015 |
| Ratio de stationnement | 1,61/1 000 pi² |
| Zonage | LDR, Tukwila |
COMMODITÉS
COMMODITÉS DES UNITÉS
- Balcon
- Lave-vaisselle
- Traitement des déchets
- Foyer
COMMODITÉS DU SITE
- Installations de lessive
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| Studios | 1 | 1 629 $ CAD | 450 |
| 1+1 | 1 | 1 733 $ CAD | 600 |
| 2+1 | 1 | 2 253 $ CAD | 890 |
| 2+1.5 | 10 | 2 485 $ CAD | 1 050 |
1 1
Impôts fonciers
| Numéro de lot | 336590-0907 | Évaluation totale | 3 185 854 $ CAD (2024) |
| Évaluation du terrain | 763 997 $ CAD (2024) | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 2 421 857 $ CAD (2024) | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
336590-0907
Évaluation du terrain
763 997 $ CAD (2024)
Évaluation des bâtiments
2 421 857 $ CAD (2024)
Évaluation totale
3 185 854 $ CAD (2024)
Impôts annuels
(1 $) CAD (0,00 $ CAD/pi²)
Année d’imposition
2025
1 de 7
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
Riverside Terrace Apartments | 14081 58th Ave S
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.
