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.
33187283
33187284

5003 15th Ave NE, Seattle, WA 98105

TM
WA 95945
Cushman & Wakefield - Seattle, Washington
DC
WA 107382, WA 107382
Cushman & Wakefield - Seattle, Washington
MK
103120, WA 0103120
Cushman & Wakefield - Seattle, Washington
Cushman & Wakefield - Seattle, Washington
DR
WA 125435, 125435
Cushman & Wakefield - Seattle, Washington
Cushman & Wakefield - Seattle, Washington
Cushman & Wakefield - Oakland, California
Listed by Cushman & Wakefield - Seattle, Washington, Cushman & Wakefield - Oakland, California
$4,400,000
6 days on market
Updated 6 days ago

The Davison

Details
APN 881640-0420
Property Type Multifamily
Sub Type Apartment Building
Square Footage 15,283
Units 23
Cap Rate 5.24%
NOI $230,356
Occupancy 100%
Tenancy Multi
Pro-Forma Cap Rate 5.98%
Pro-Forma NOI $268,850
Price per SqFt $288
Class C
Year Built 1926
Buildings 1
Acreage 0.190
Zoning LR3
Parking Spaces 5 spaces
Parking Per SqFt 0.33
Investment Type Value Add

Multifamily | 5.24% CAP | 23 Units

Marketing description

Cushman & Wakefield Capital Markets is pleased to present an exclusive opportunity to acquire The Davison Apartments, a character-rich, well-maintained vintage asset in the heart of Seattle's University District - one of the most durable and supply-constrained rental markets in the region.

The Davison offers investors a compelling combination of immediate in-place cash flow and a clear, executable value-add strategy, allowing a buyer to materially grow NOI without taking on development or lease-up risk. The property's large-format studio and one-bedroom unit mix is currently rented at below-market rates, creating a well-defined path to revenue growth through interior upgrades and operational improvements. A light renovation program is projected to drive meaningful NOI expansion from acquisition through stabilization and beyond.

Critically, this upside is not dependent on market rent growth - it is already embedded in the existing rent roll, allowing investors to effectively buy forward NOI at today's basis. The strategy is further supported by ancillary income opportunities including RUBS, parking, and laundry, alongside operational efficiencies that create near-term cash flow lift.

The investment is further underpinned by a low basis relative to replacement cost and the inherent scarcity of vintage brick construction, which cannot be replicated in today's cost environment. While the asset is URM construction, this dynamic is reflected in the pricing and basis. In a submarket where new supply is almost exclusively luxury product, the Davison occupies the critical middle-market segment - affordable, well-located housing with consistent demand across cycles and a tenant profile that has proven resilient in periods of economic uncertainty.

Investment highlights

  • Light interior upgrades have consistently driven rent growth without altering unit layouts. Generous ~670 SF average unit sizes outperform newer micro-unit competition.
  • In-place rents sit well below renovated and market levels, supporting a clear path to ~$140K–$210K+ in incremental NOI through renovations and operational improvements.
  • Offers larger, character-rich units at rents below luxury product, capturing strong demand from students, young professionals, and medical users.
  • Near-term upside from RUBS, parking, and laundry enhancements—especially effective within a student-adjacent renter base.
  • 1926 brick construction with hardwood floors, crown molding, and classic detailing. High replacement costs and zoning constraints limit new competing supply.
  • Acquisition at a meaningful discount to new construction provides downside protection and resilience in slower rent growth or higher rate environments.

Listing Contacts

TM
WA 95945
Cushman & Wakefield - Seattle, Washington
DC
WA 107382, WA 107382
Cushman & Wakefield - Seattle, Washington
MK
103120, WA 0103120
Cushman & Wakefield - Seattle, Washington
Cushman & Wakefield - Seattle, Washington
DR
WA 125435, 125435
Cushman & Wakefield - Seattle, Washington
Cushman & Wakefield - Seattle, Washington
Cushman & Wakefield - Oakland, California
Listed by Cushman & Wakefield - Seattle, Washington, Cushman & Wakefield - Oakland, California

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
$230,356.00
$19,196.33/mo

Valuation Metrics

0
DSCR
5.24%
Cap Rate
5.24%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Tim McKay
License
95945
Brokerage
Cushman & Wakefield
Brokerage Phone
2063697599
Title
Managing Director
Brokerage Address
601 Union Street
Name
Dan Chhan
License
107382
*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