www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
26854703
26854455

8755 Shore Pl NW, Silverdale, WA 98383

GB
WA 22018000
JB
WA 21263
$5,250,000
268 days on market
Updated 69 days ago

Waterfront Park

Details
APN , 44630000070005, 4463000007010444630000060105, 44630000060204,
Property Type Multifamily
Sub Type Apartment Building
Net Rentable (SqFt) 15,160
Units 20
Cap Rate 5.93%
NOI $311,098
Pro-Forma Cap Rate 6.04%
Pro-Forma NOI $317,260
Price per SqFt $346
Broker Co-Op Yes
Class C
Year Built 1942
Year Renovated 2023, 2024
Buildings 4
Stories 2
Zoning NC
Investment Type Stabilized

20 fully renovated waterfront units with 6.56% cash-on-cash

Marketing description

The Waterfront Park Apartments is a well-positioned 20-unit apartment building

in the picturesque Old Town neighborhood of Silverdale. The floorplan consists of

16 two-bedroom one-bath apartment homes averaging 780 square feet and four

one-bedroom one-bath units averaging 670 square feet. Each unit is equipped

with a washer/dryer, stainless steel appliances, hardwood floors, a private

balcony or patio with views, storage space, and assigned parking ensuring that

the units remain competitive in the rental market. Having undergone a full

renovation including new composition shingle roofs, new horizontal Hardie board

siding, new exterior paint, new cherry wood kitchen cabinetry and grey and white

bathroom cabinets and vanity, new stainless steel refrigerators and dishwashers,

oven/range, new garbage disposals, new electric forced air heaters with

thermostat (95% of units), new electrically powered AO Smith signature 100 50-

gallon hot water tanks in all units, all new electrical panels in each apartment, all

new full size Whirlpool Washers and Dryers, new tub surrounds, new carpet in

bedrooms and luxury vinyl plank flooring through apartment common areas, the

property has been brought into the modern era. This fully renovated asset is

strategically positioned within a constrained Silverdale sub-market, where no new

units are currently under construction and rental rates have increased by 9.82%

since 2023. Given the absence of near-term supply and the property’s minimal

capital expenditure requirements, a new investor is well positioned to realize both

rental income growth and long-term equity appreciation in the upcoming cycle.

Investment highlights

Investment Highlights:

~Exceptional Beachfront Location: A rarity in apartment ownership is the chance to own an asset where residents can step out their front door and take a walk on the beach overlooking the gorgeous Dyes Inlet.

~Desirable Floor Plans: Waterfront Park features 16 two-bedroom townhome-style apartment homes and 4 one-bedroom units.

~Constrained Housing Supply: No new multifamily units under construction in the Silverdale sub-market.

~Demonstrated Rent Growth: Rental rates have increased 9.82% since 2023, reflecting strong tenant demand.

~Turnkey Renovations: Over $1,100,000 in comprehensive upgrades completed, including new roofs, siding, appliances, flooring, cabinetry, electrical, and plumbing systems.

~Thriving Regional Economy: Anchored by Naval Base Kitsap and supported by healthcare, retail, technology, and maritime sectors.

Listing Contacts

GB
WA 22018000
JB
WA 21263

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$311,098.00
$25,924.83/mo

Valuation Metrics

0
DSCR
5.93%
Cap Rate
5.93%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Gabe Blake
License
22018000
Brokerage
Blake Investment Advisors
Brokerage Phone
(206) 618-2207
Brokerage Address
6834 51st Avenue Northeast
Name
Josh Blake
License
21263
Brokerage
Blake Investment Advisors
Brokerage Phone
2066182207
Title
Designated Broker
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591