Se Connecter/S’inscrire
Votre courriel a été envoyé.
403 E Thomas St - Edgene Apartments 9 Unité Immeuble d’habitation offert à 4 129 745 $ CAD à un 4,73% taux de capitalisation Seattle, WA 98102



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- Convenient Capitol Hill location; a Walker’s Paradise walk score of 95; Walkable to Downtown, South Lake Union, restaurants, light rail, and shops
- Owner occupant opportunity: Large ±1,200-SF view penthouse unit with 2 bedrooms plus a den and one-and-a-half bathrooms
- 9 off-street and 2 garage parking spaces
- Excellent unit mix 4 two-beds, 4 one-beds, and a studio
- Downtown and Space Needle views from upper floors
- Updated dual-pane windows, in-unit laundry and dishwashers in all units other than the studio, elevator
Résumé de l'annonce
Edgene Apartments presents a rare opportunity to acquire a well-maintained 9-unit multifamily property in one of Seattle’s most desirable rental markets. Built in 1966, this classic mid-century asset combines strong in-place income with meaningful upside potential in a premier Capitol Hill location.
Boasting a Walker’s Paradise walk score of 95, the property offers easy access to Downtown Seattle and South Lake Union as well as to an abundance of neighborhood restaurants, retail, and everyday amenities. Public transportation options are outstanding, with a light rail station and seven bus lines within a 10-minute walk, providing seamless connectivity throughout Seattle and the greater metropolitan area. Residents benefit from quick, convenient transit to major employment centers, entertainment hubs, and regional destinations without reliance on a vehicle.
The building features an excellent and highly rentable unit mix consisting of four two-bedroom units, four one-bedroom units, and one studio. A standout feature is the spacious, ±1,200-SF top-floor penthouse unit – ideal for an owner-occupant – offering two bedrooms plus a den, one-and-a-half bathrooms, and sweeping Downtown and Space Needle views.
Edgene Apartments has been thoughtfully maintained and upgraded, including updated dual-pane windows, in-unit laundry and dishwashers in all units other than the studio, and elevator service. The property also offers an uncommon 11 parking spaces – 9 off-street and 2 garage – providing a valuable amenity in this dense urban neighborhood.
In addition to its strong location and condition, Edgene Apartments offers clear operational upside. New ownership may realize approximately ±20% income growth by strategically raising rents to market rates, implementing a utility bill-back system, and monetizing parking. Further enhancing the investment profile is its streamlined condominium conversion potential, as condo documents are already in place comprising 12 parcels (one for the land, two for parking, and nine individual unit parcels). This structure creates flexibility for future sell-off strategies and provides investors with both income growth potential and long-term disposition optionality.
With its prime Capitol Hill address, attractive unit mix, owner-occupant flexibility, and value-add potential, Edgene Apartments represents a compelling investment opportunity in the heart of Seattle.
Boasting a Walker’s Paradise walk score of 95, the property offers easy access to Downtown Seattle and South Lake Union as well as to an abundance of neighborhood restaurants, retail, and everyday amenities. Public transportation options are outstanding, with a light rail station and seven bus lines within a 10-minute walk, providing seamless connectivity throughout Seattle and the greater metropolitan area. Residents benefit from quick, convenient transit to major employment centers, entertainment hubs, and regional destinations without reliance on a vehicle.
The building features an excellent and highly rentable unit mix consisting of four two-bedroom units, four one-bedroom units, and one studio. A standout feature is the spacious, ±1,200-SF top-floor penthouse unit – ideal for an owner-occupant – offering two bedrooms plus a den, one-and-a-half bathrooms, and sweeping Downtown and Space Needle views.
Edgene Apartments has been thoughtfully maintained and upgraded, including updated dual-pane windows, in-unit laundry and dishwashers in all units other than the studio, and elevator service. The property also offers an uncommon 11 parking spaces – 9 off-street and 2 garage – providing a valuable amenity in this dense urban neighborhood.
In addition to its strong location and condition, Edgene Apartments offers clear operational upside. New ownership may realize approximately ±20% income growth by strategically raising rents to market rates, implementing a utility bill-back system, and monetizing parking. Further enhancing the investment profile is its streamlined condominium conversion potential, as condo documents are already in place comprising 12 parcels (one for the land, two for parking, and nine individual unit parcels). This structure creates flexibility for future sell-off strategies and provides investors with both income growth potential and long-term disposition optionality.
With its prime Capitol Hill address, attractive unit mix, owner-occupant flexibility, and value-add potential, Edgene Apartments represents a compelling investment opportunity in the heart of Seattle.
Bilan financier (Réel - 2026) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
330 435 $
|
52,72 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
16 522 $
|
2,64 $
|
| Revenu brut effectif |
313 913 $
|
50,08 $
|
| Taxes |
34 549 $
|
5,51 $
|
| Dépenses d’exploitation |
84 078 $
|
13,41 $
|
| Total des dépenses |
118 628 $
|
18,93 $
|
| Revenu net d’exploitation |
195 285 $
|
31,16 $
|
Bilan financier (Réel - 2026)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 330 435 $ |
| Annuel par pi² | 52,72 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 16 522 $ |
| Annuel par pi² | 2,64 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 313 913 $ |
| Annuel par pi² | 50,08 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 34 549 $ |
| Annuel par pi² | 5,51 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 84 078 $ |
| Annuel par pi² | 13,41 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 118 628 $ |
| Annuel par pi² | 18,93 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 195 285 $ |
| Annuel par pi² | 31,16 $ |
Faits sur la propriété
| Prix | 4 129 745 $ CAD | Classe d’immeuble | C |
| Prix par unité | 458 861 $ CAD | Taille du lot | 0,10 AC |
| Type de vente | Investissement | Taille du bâtiment | 6 420 pi² |
| Taux de capitalisation | 4,73% | Occupation moyenne | 98% |
| Multiplicateur du loyer brut | 12.5 | Nombre d’étages | 3 |
| Nombre d’unités | 9 | Année de construction | 1966 |
| Type de propriété | Immeuble residentiel | Ratio de stationnement | 1,71/1 000 pi² |
| Style d’appartement | De faible hauteur | ||
| Zonage | MR (M), Seattle | ||
| Prix | 4 129 745 $ CAD |
| Prix par unité | 458 861 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 4,73% |
| Multiplicateur du loyer brut | 12.5 |
| Nombre d’unités | 9 |
| Type de propriété | Immeuble residentiel |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,10 AC |
| Taille du bâtiment | 6 420 pi² |
| Occupation moyenne | 98% |
| Nombre d’étages | 3 |
| Année de construction | 1966 |
| Ratio de stationnement | 1,71/1 000 pi² |
| Zonage | MR (M), Seattle |
Commodités
Commodités des unités
- Fenêtres à double vitrage
Commodités du site
- Ascenseur
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| Studios | 1 | 2 066 $ CAD | 300 |
| 1+1 | 4 | 2 663 $ CAD | 593 |
| 2+1.5 | 4 | 3 705 $ CAD | 938 |
1 1
Exceptionnellement praticable à pied
100/100
Assez facile d’accès en voiture
40/100
Transports en commun exceptionnels
90/100
Moyennement praticable en vélo
60/100
Impôts fonciers
Impôts fonciers
Numéros de lot
Évaluation du terrain
2 364 654 $ CAD (2024)
Évaluation des bâtiments
980 055 $ CAD (2024)
Évaluation totale
3 344 708 $ CAD (2024)
Impôts annuels
34 549 $ CAD (5,38 $ CAD/pi²)
Année d’imposition
2026
1 de 26
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
403 E Thomas St - Edgene Apartments
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.
