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.
29725271
29725270

805 Marion St, Seattle, WA 98104

CB
WA WA 125100
Berkadia
PH
WA 23027355
Berkadia
Berkadia
Berkadia Seattle
Berkadia
Listed by Berkadia, Berkadia Seattle
$5,250,000
127 days on market
Updated 2 days ago

Clarwood Apartments

Details
APN 859040-0865
Property Type Multifamily
Sub Type Apartment Building
Net Rentable (SqFt) 17,250
Units 45
Cap Rate 6.82%
NOI $357,950
Occupancy 93%
Pro-Forma Cap Rate 7.54%
Pro-Forma NOI $395,707
Broker Co-Op Yes
Class C
Year Built 1920
Buildings 1
Stories 4
Acreage 0.170
Zoning HR (M)
Investment Type Value Add
Occupancy Date 01/28/2026

Acquire 45 Units in Seattle's A+ First Hill Location

Marketing description

Clarwood Apartments is a 45-unit multifamily building that epitomizes vintage charm in Seattle’s desirable First Hill neighborhood. Built in 1920, the property appeals to renters seeking historic detail and walkable urban living. Located minutes from Downtown, Capitol Hill, and major employers including three primary hospitals, Clarwood offers stable occupancy, long-term value, and significant future upside in a high-demand location.

Dynamic Urban Fundamentals and Workforce Strength

First Hill anchors one of the Pacific Northwest’s largest employment clusters, with over 336,900 jobs in immediate proximity. Major employers include Swedish Medical Center, Virginia Mason, Harborview Medical Center, Amazon, F5, Deloitte, and KPMG. Over 76% of the local population holds a bachelor’s degree or higher, creating a robust, recession-resistant renter pool of medical professionals, students, tech workers, and office workers who value proximity, walkability, and access to best-in-class urban amenities.

Clear Value-Add Upside: Market & Renovation Scenarios

Clarwood Apartments offers investors multiple paths to value creation:

  • Renovation Potential: The property is primed for strategic interior renovations across all units while preserving its historic charm. Lightly remodeled over the years, preservation efforts have kept original finishes intact, including hardwood flooring, crown molding, and large windows. Open floor plans and oversized walk-in closets allow for reconfigured layouts to expand kitchens during renovations.

  • Pro Forma Analysis: Comparing current in-place rents to renovated market scenarios, Clarwood demonstrates the ability to achieve post-renovation rent growth of 18–30% above current levels. A phased renovation plan could drive NOI growth while maintaining lease-up velocity due to strong submarket fundamentals and a wide affordability gap versus new construction.

  • Hold Period Returns: Under a three to seven-year hold, buyers can capitalize on further rent growth, reduced renewal concessions, and historically strong occupancy within the context of decreasing new supply and an expanding high-income renter base.

Clarwood Apartments delivers a compelling blend of tangible value-add upside, in-place stability, and powerful location fundamentals. With diminishing new supply pressures, historically strong rent and occupancy trends, deep employment anchors, and significant renovation-driven return potential, the property stands out as a strategic investment for buyers seeking above-market appreciation and income growth in the heart of Seattle’s urban core.

Investment highlights

  • Strategic Acquisition Below Replacement Cost: Acquire a vintage asset in prime First Hill at a price well below replacement costs, insulated from supply-side pressures as new construction starts continue to decline.

  • Limited Supply of Vintage Product: Downtown’s construction pipeline skews heavily toward luxury high-rise assets, while irreplaceable vintage properties like Clarwood remain scarce and in demand from renters seeking character at a more accessible price point.

  • Historic Resilience: Walkable, transit-rich neighborhoods with access to major employment centers historically outperform the broader metro across cycles, thanks to a consistent influx of young professionals, medical staff, and students.

  • Dynamic Urban Fundamentals and Workforce Strength: Anchored by one of the Pacific Northwest's largest employment clusters, with major employers including Swedish Medical Center, Virginia Mason, Harborview Medical Center, Amazon, F5, Deloitte, and KPMG. Over 76% of the local population holds a bachelor's degree or higher, and median household income exceeds $130,000 within a one-mile radius.

  • Clear Value-Add Upside: Through a strategic renovation scenario, proforma analysis demonstrates the ability to achieve post-renovation rent growth of 30% for studios and 18% for one-bedroom units. These projections are supported by strong submarket fundamentals and a wide affordability gap versus new construction.

  • Significant Rent Appreciation: Asking rents have increased 10.70% since 2023, reflecting strong demand for vintage urban products, further enhancing NOI potential.

  • Transit Infrastructure Growth: Multiple light rail and streetcar expansions underway will further cement the area as Seattle’s premier mobility hub, improving connectivity for future tenants.

  • Neighborhood Revitalization: Streetscape improvements, pedestrian upgrades, and public/private investments are enhancing safety, amenities, and overall urban appeal.

Listing Contacts

CB
WA WA 125100
Berkadia
PH
WA 23027355
Berkadia
Berkadia
Berkadia Seattle
Berkadia
Listed by Berkadia, Berkadia Seattle

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
$357,950.00
$29,829.17/mo

Valuation Metrics

0
DSCR
6.82%
Cap Rate
6.82%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Chad Blenz
License
WA 125100
Brokerage
Berkadia
Title
Senior Director
Brokerage Address
411 108th Avenue Northeast
Name
Patrick Harmon
License
23027355
Brokerage
Berkadia Real Estate Advisors LLC
Brokerage Phone
2067995322
Title
Associate Director
*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