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.
34287758
34287759

5016 SEVENTH AVE NE, SEATTLE, WA 98105-3601

CC
WA WA 26492
Crain Real Estate
Listed by Crain Real Estate
$925,000
1 day on market
Updated 1 day ago

5016 7TH AVE NE SEATTLE WA 98105-3601

Details
APN 2862100955
Property Type Multifamily
Sub Type Student Housing
Square Footage 3,000
Net Rentable (SqFt) 3,000
Units 2
Cap Rate 6.20%
NOI $57,600
Occupancy 100%
Pro-Forma Cap Rate 8.30%
Pro-Forma NOI $76,800
Price per SqFt $308
Class C
Year Built 1921
Buildings 1
Stories 2
Lot Size (SqFt) 4,280
Zoning NR3
Parking Spaces 3 spaces
Parking per 1,000 SqFt 1.00
Investment Type Stabilized
Sale Condition For sale by owner

7bed UW Rooming House | Potential House Hack

Marketing description

Turnkey, income-producing rooming house in Seattle's University District, operated as student housing for decades with a 20+ year rental history. A lease is already in place for the upcoming school year, so the property delivers cash flow from day one. It currently rents for $6,000/month (~$72,000/year gross).

The appeal is the operating model: because a rooming house has one single lease for the property but rent is calculated by the bedroom rather than as a single unit, it typically generates more gross income - and a stronger cap rate and cash-on-cash return - than a comparably priced single-family rental or small multifamily. Seven rooms under one roof, in a submarket that has supported student housing for years.

Two-Unit "House Hack" Layout

The home lives as two separate units, giving an owner-occupant a genuine house-hack option:

  • Upstairs: 4 bedrooms + full kitchen
  • Renovated daylight basement: 3 bedrooms, its own kitchen, ¾ bath, and a separate entrance

Live in one unit and let the other offset the mortgage, or keep operating all seven rooms as a rental.

Light, Cosmetic Value-Add

This is a stable asset in good working order - including updated electrical (Square D), two water heaters, and two refrigerators. The finishes are dated but fully functional, so the upside is a light cosmetic refresh (floors, paint, trim) to support higher rents - not a heavy renovation.

In-Place Income

  • Current rent: $6,000/month (~$72,000/year gross)
  • Lease secured for the upcoming school year
  • 2025 taxes: $8,839
  • 2025 insurance: $3,400
  • Total Annual Expenses: 20% of Gross Income

Property Features

  • 7 bedrooms / 1.75 baths (full bath upstairs, ¾ bath down) · 3,000 SF · built 1927 · 4,280 SF lot
  • Two kitchens; furnished
  • Daylight basement; forced-air gas heat; composition roof
  • Free on-site laundry
  • Off-street alley parking for 3 cars + detached garage + secure bike storage
  • Back deck; private, fenced yard with street and alley access

Location

Located in Seattle's University District — close to Trader Joe's with quick I-5 access, in an area with a long track record as student housing.

The bottom line: a proven student-housing performer with in-place income, a signed lease, two-unit house-hack flexibility, and light cosmetic upside.

Investment highlights

  • Lease signed for the upcoming school year - tenants moving in soon, income in place
  • Proven rooming house - with a 20-year track record of stable operation
  • Tenants pay all utilities - owner covers taxes, insurance, and maintenance
  • House-hack potential - live in one unit and rent the other to students
  • Cosmetic upgrade upside - to drive higher rents
  • Turnkey and functional as-is, with a long history of reliable performance under routine upkeep

Listing Contacts

CC
WA WA 26492
Crain Real Estate
Listed by Crain Real Estate

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
$57,600.00
$4,800.00/mo

Valuation Metrics

0
DSCR
6.23%
Cap Rate
6.23%
ROI

Map

Zoning

Intelligence Badge
NR ResidentialSingle FamilyNeighborhood Residential
View municipality zoning documents
Upgrade to see the zone description and what's allowed on this property
Upgrade to search and view land use codes
View all 50 uses
View all 50 uses
Last updated Jun 22, 2026 For deeper zoning details, reports are available at Zoneomics

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Corey Crain
License
WA 26492
*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