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.
29982517
31737309

102 Garden Hill Rd W, Elma, WA 98541 For Sale

PS
16938
Riley Jackson Real Estate Inc.
Listed by Riley Jackson Real Estate Inc.
$679,999
141 days on market
Updated 21 days ago

Multi Unit Residential Opportunity

Details
APN 618062741024
Property Type Multifamily
Sub Type Single Family Rental Portfolio
Square Footage 5,088
Net Rentable (SqFt) 5,088
Units 4
Cap Rate 5.92%
NOI $40,281
Occupancy 100%
Price per SqFt $134
Broker Co-Op Yes
Year Built 1979
Buildings 2
Stories 1
Acreage 1.440
Zoning County
Parking Spaces 1 per unit

Multifamily | 5.92% CAP | 4 Units

Marketing description

Prime Multi-Family Investment | 4-Unit Duplex Portfolio with Assemblage & Development Potential

A rare chance to acquire a stabilized, income-producing asset with built-in value-add upside and meaningful long-term development optionality. This portfolio comprises two freestanding duplex buildings (4 units total) offering a diversified unit mix, recent capital improvements, and strong tenant appeal in a market that rewards quality rentals.

The Asset The portfolio delivers a balanced unit mix purpose-built for rent optimization: two larger 3BR/1.5BA units (~1,624 SF) and two 2BR/1.5BA units (~920 SF). The oversized 3-bedroom floor plans feature main-level bedrooms and bonus living areas — layouts that consistently outperform smaller units in both retention and rental rate growth.

Capital Improvements — Reduced CapEx Risk Recent ownership has de-risked the asset significantly:

  • Units #11 & #15: Full gut renovations within the past three years — kitchens, baths, flooring, and paint — supporting premium market rents today.
  • Units #12 & #16: Kitchen and flooring upgrades completed, with remaining cosmetic upside available to a new owner seeking forced appreciation.
  • Portfolio-Wide: Roofs, water heaters, and appliances replaced — eliminating near-term capital expenditure exposure across the portfolio.

Tenant Demand Drivers Every unit includes an attached private garage — a high-retention amenity that meaningfully reduces vacancy risk and justifies above-market rents. Garage-inclusive units consistently see longer lease terms and lower turnover costs.

Development & Assemblage Upside The property sits on a large lot with demonstrated excess land capacity, creating optionality for future densification or ground-up redevelopment as zoning and market conditions evolve. For investors with a larger vision, this asset can be combined with the adjacent property (NWMLS #2433761) to assemble a significant land position with expanded development yield potential.

The Investment Thesis Current income from a renovated, low-maintenance asset. Forced appreciation available through the remaining light-value-add units. Long-term land optionality in a supply-constrained market. Whether you're a cash-flow buyer, a 1031 exchange candidate, or a developer building a land position — this asset checks multiple boxes. Do Not Disturb Tenants.

Listing Contacts

PS
16938
Riley Jackson Real Estate Inc.
Listed by Riley Jackson Real Estate Inc.

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
$40,281.00
$3,356.75/mo

Valuation Metrics

0
DSCR
5.92%
Cap Rate
5.92%
ROI

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All
*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