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.
27994476
27994469

3600 25th Ave W, Seattle, WA 98199

CC
WA WA 26492
Crain Real Estate
Listed by Crain Real Estate
$3,000,000
217 days on market
Updated 85 days ago

7-unit apartment building | 1,300sqft, 2 bed/1.75 bath

Details
APN 503630-1000
Property Type Multifamily
Sub Type Apartment Building
Square Footage 11,458
Net Rentable (SqFt) 9,142
Units 7
Cap Rate 5.56%
NOI $166,778
Occupancy 100%
Pro-Forma Cap Rate 6.73%
Pro-Forma NOI $202,000
Price per SqFt $262
Broker Co-Op No
Class B
Year Built 1968
Year Renovated ongoing unit turns
Buildings 1
Stories 4
Lot Size (SqFt) 6,881
Zoning LR3
Investment Type Value Add
Ownership Individual
Sale Condition For sale by owner

1,300sqft units and a well kept building in a desirable neighborhood!

Marketing description

100% Occupied Seven-Unit in Magnolia

Well-maintained seven-unit apartment building in the heart of Magnolia, Seattle. Built in 1968 and continually upgraded, the property features modernized systems including updated plumbing, electrical, roofing, siding, decks, and windows. All units have new Square D panels and individually metered utilities; hot water usage is metered and used for all W/S/G bill back, keeping operating expenses low (approx. 20%). Current gross income is $217,080, operating at a 5.56% cap rate, with room to trend toward 6.5%+ as rents are brought to market.

Each two-bed, 1.75-bath unit offers approximately 1,200–1,300 SF, well above the area average, with select interiors featuring new LVP flooring and modern lighting. The property runs efficiently as a stabilized income asset. There is plenty of precedent for condo sales as most of this community has already been split up and sold to individual owners. Buy as a single apartment building today and decide later if a condo conversion pencils out for the exit.

We are happy to offer a seller financing option to an experienced operator that can show a good track record and bring a strong down payment.

Investment highlights

Solid building envelope:

  • Hardie plank siding

  • vinyl windows

  • certified roof

  • Recently rebuilt decks all around

Rent-ready Units

  • New floors, paint, trim, fixtures in units that have turned over

  • regularly inspected units with long-term tenants (10+ years)

  • Lots of windows, spacious units, plenty of parking, great views!

Separately metered utilities and individual storage/parking

  • Water heaters in basement have individual meters and are easy to access

  • electric meters also in basement

  • plenty of storage closets and parking spaces below units

  • underutilized garage space and utility closets

Convert to condos with minimal construction cost

  • No elevators

  • Comps supporting recent condo sales of 500k-700k+

  • No HOA but residents have access to amenities across the street

Listing Contacts

CC
WA WA 26492
Crain Real Estate
Listed by Crain Real Estate

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
$166,778.00
$13,898.17/mo

Valuation Metrics

0
DSCR
5.56%
Cap Rate
5.56%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Jesse Snowden
License
250160071
Brokerage
Keller Williams Bothell
Brokerage Phone
425.891.8594
Title
Broker of Record
Brokerage Address
22614 Bothell Everett Hwy, Bothell, WA 98021
Name
Corey Crain
License
WA 26492
*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