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.
32052616
32052617

12728 33rd Avenue Northeast, Seattle, WA 98125

CB
WA WA 125100
Berkadia
Berkadia
Berkadia
Berkadia Seattle
Berkadia
Listed by Berkadia, Berkadia Seattle
$4,550,000
35 days on market
Updated 35 days ago

Estada

Details
APN 145360-0883
Property Type Multifamily
Sub Type Apartment Building
Square Footage 15,770
Net Rentable (SqFt) 15,770
Units 22
Cap Rate 5.35%
NOI $243,577
Occupancy 96%
Pro-Forma Cap Rate 6.36%
Pro-Forma NOI $289,524
Price per SqFt $289
Broker Co-Op True
Class C
Year Built 1967
Buildings 1
Stories 3
Acreage 0.380
Zoning NC3--75 (M)
Parking Spaces 18 spaces
Parking Per SqFt 1.14
Occupancy Date 04/21/2026
Sale Condition For sale by owner

22 Units in North Seattle

Marketing description

Estada sits in North Seattle’s Lake City neighborhood as a fully occupied, well-maintained property currently generating rents nearly 21% below market rates; creating a great opportunity for new ownership.

Several units in Estada have already been upgraded and the renovated units are leasing at premium rents. Completing that scope across the remaining units captures the full benefit of a submarket that is supply-constrained, income-rich, and well-connected.

The fundamentals surrounding Lake City are already outperforming the broader Seattle metro. Average household income within three miles exceeds $135,000 and is projected to climb 53%, driven by the University of Washington, UW Medical Center, and Seattle’s expanding tech scene.

That income growth supports a deep and durable renter base: 43% of local housing units are renter-occupied, and current in-place rents represent just 10.3% of average household income. Tenants here are not rent-burdened, which means there is meaningful, sustainable room to grow rents as units turn.

Estada offers investors a clearly defined value-add strategy with below-market rents, a proven renovation scope, and a tenant base growing in both size and income in a submarket that continues to reward ownership.

Investment highlights

  • Below-Market Rent Upside: In-place rents trail submarket asking rents by approximately 21%, giving new ownership a clear and near-term path to capture market-rate returns without relying on speculative assumptions.
  • Diverse Unit Mix Broadens Renter Appeal: The 22-unit property includes micro studios, one-bed/one-bath, two-bed/one-bath, and two-bed/two-bath layouts, attracting a wide range of renters and reducing vacancy risk.
  • Irreplaceable Lake City Location: Minutes from Northgate, the expanding Light Rail network, and downtown Seattle; the property sits at the heart of North Seattle's most connected and in-demand corridor.
  • Move-In Ready & Immediate NOI: New ownership steps into a move-in-ready asset. Recent capital improvements are already complete, including copper plumbing upgrades, and renovated units are actively leasing at premium rents, validating the upside and compressing execution risk.
  • Strong Rent Growth Fundamentals: Average market rents in the submarket have risen 22% since 2021 and are projected to grow at a 2.8% annualized rate through 2030, providing favorable tailwinds for long-term hold strategies.

Listing Contacts

CB
WA WA 125100
Berkadia
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
$243,577.00
$20,298.08/mo

Valuation Metrics

0
DSCR
5.35%
Cap Rate
5.35%
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
*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