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.
33230696
33230733

5816 14th Ave NW, Seattle, WA 98107 For Sale

MU
Paragon Real Estate Advisors
BD
WA 22013305
Paragon Real Estate Advisors
Listed by Paragon Real Estate Advisors
$1,795,000
50 days on market
Updated 50 days ago

Kos Apartments

Details
Property Type Multifamily
Sub Type Apartment Building
Square Footage 4,950
Net Rentable (SqFt) 4,950
Units 5
Cap Rate 5.10%
NOI $90,709
Occupancy 100%
Tenancy Multi
Pro-Forma Cap Rate 6.60%
Pro-Forma NOI $117,672
Price per SqFt $363
Year Built 1978
Buildings 1
Stories 2
Lot Size (SqFt) 5,100
Zoning LR3 RC (M1)
Parking Spaces 5 spaces
Parking per 1,000 SqFt 1.01
Investment Type Value Add

Multifamily | 5 Units | $359,000/unit

Marketing description

Paragon Real Estate Advisors is pleased to present Kos Apartments, a five unit multifamily property located in the Ballard neighborhood of Seattle. All five units are two bedroom, two bathroom residences averaging 990 square feet, positioned on a 5,100 square foot LR3 RC (M1) zoned lot. The property was constructed in 1978 and features wood frame construction, double pane vinyl windows, copper plumbing, and five dedicated parking stalls including four carport stalls.

Two of the five units have been renovated and are leased at rents approaching market. The remaining three units are in original condition and leased month to month, with two tenants in place since 2011. This tenant structure presents a clean path for a renovation value-add play: as legacy tenants turn, a new owner can renovate the units to the same finish level as the two renovated units, supporting a renovated rent target of $2,550 per unit and a 6.4% proforma cap rate. Ballard continues to see strong rental demand driven by proximity to downtown Seattle, Fremont, and the broader South Lake Union employment corridor, as well as walkable retail, waterfront access, and established transit connectivity.

Investment highlights

  • Five unit Ballard apartment building offered at a 5.1% current cap, expanding to a 6.6% renovation cap rate
  • All units are 2BD/2BTH at 990 SF, a large unit configuration in comparison to the Ballard multifamily inventory
  • The market supports a $2,625 rent target for renovated units which is a $653 per unit lift over current non-renovated units
  • Copper plumbing, GE panels, and double pane vinyl windows limit capital investment to purely cosmetic interior renovations
  • LR3 RC (M1) zoning preserves long term development optionality

Listing Contacts

MU
Paragon Real Estate Advisors
BD
WA 22013305
Paragon Real Estate Advisors
Listed by Paragon Real Estate Advisors

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
$90,709.00
$7,559.08/mo

Valuation Metrics

0
DSCR
5.05%
Cap Rate
5.05%
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