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.
34417638
34417440

2 Locations For Sale

CB
WA WA 125100
Berkadia
Berkadia
Berkadia
Berkadia Seattle
Berkadia
Listed by Berkadia, Berkadia Seattle
$3,400,000
3 days on market
Updated 3 days ago

Brickwood & Melbourne

Details
APN 333990-1187, 982570-0355
Property Type Multifamily, Retail
Sub Type Apartment Building, Storefront
Square Footage 10,700
Net Rentable (SqFt) 10,700
Units 13
Cap Rate 8.2%
NOI $278,715
Tenancy Multi
Year Built 1967
Buildings 2
Acreage 0.440
Zoning Residential Office (RO), Downtown Commercial Entertainment (DCE)
Parking Spaces 18 spaces
Parking per 1,000 SqFt 1.68
Investment Type Value Add
Ground Lease No
Sale Condition For sale by owner

8.2% In-Place Cap Rate | South King County Portfolio

Marketing description

Brickwood and Melbourne offer investors the chance to acquire a two-property portfolio for $3.4 million. The portfolio, located in both Auburn and Kent, includes a total of 13 apartment units and three ground-floor retail spaces. Together they deliver a combined trailing 12-month cap rate of 8.20%, providing immediate cash flow with additional upside through continued unit renovations, rent growth, and operational improvements.

Since 2021, ownership has invested more than $165,000 in capital improvements across the portfolio, reducing near-term capital needs while preserving future value-add potential. The combination of strong in-place income, renovated interiors, and remaining upside means this opportunity appeals to investors seeking both current yield and continued growth.

Located at 1202 Harvey Rd NE in Auburn, Brickwood is an eight-unit multifamily asset with a spacious mix of seven 2-bed/1-bath units and one 3-bed/1.5-bath unit. Seven of the eight units have been fully renovated, with upgraded interiors featuring LVP flooring, quartz countertops, updated lighting, new kitchen cabinets, updated bathroom finishes, and stainless steel appliances. Brickwood has a communal laundry facility and only one unit in classic condition, allowing new ownership to complete the final unit renovation and achieve even more value from the property.

Located at 416 W Meeker St in Kent, Melbourne is a mixed-use asset consisting of five apartment units and three leased retail spaces. The residential unit mix includes two 1-bed/1-bath units and three 2-bed/1-bath units, while the leased retail component provides stable, diversified income. Since 2021, ownership has invested more than $165,000 in capital improvements to both residential and the three commercial spaces, bringing them up to date with new LVP flooring, paint, storefront windows, and bathrooms. Residential units feature LVP flooring, upgraded light fixtures, new kitchen cabinets and appliances, and updated bathroom finishes. New ownership can capitalize on additional upside through renovation of the two classic units, aligning rents to market, and implementing a utility billback program.

Investment highlights

  • Flexible Portfolio Offering: This opportunity includes two mixed-use properties totaling 13 apartment units and three ground-floor retail spaces. The assets can be purchased together as a portfolio or individually.
  • True 8-Cap Mixed-Use Assets: The full portfolio, including all residential and retail units, offers a combined trailing 12-month cap rate of 8.20% providing strong day-one cash flow from existing operations.
  • Capital Improvements Already in Place: Since 2021, ownership has invested more than $165,000 in capital improvements at Melbourne. Commercial renovations included installing LVP flooring, new paint, storefront windows, and updated bathrooms in the commercial spaces. Residential units underwent similar upgrades, plus new cabinetry and stainless-steel appliances, helping reduce near-term capital needs for a new owner.
  • Additional Upside Through Unit Renovations: New ownership can complete renovations on the three remaining unrenovated units and continue moving rents toward market levels, creating further upside.
  • Strong Submarket Fundamentals: Both properties benefit from a healthy 94.3% occupancy, a projected rent growth of 3% annually through 2030, and a large renter base outpacing the metro area. Renters are saving an average of $1,300 a month by renting as opposed to homeownership in the submarket, supporting long-term renter demand.
  • Nearby Lifestyle & Entertainment Offerings: Both properties offer convenient access to some of South King County's top shopping, dining, and entertainment destinations, including Emerald Downs, Kent Station, Accesso ShoWare Center, and The Outlet Collection Seattle.

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
$278,715.00
$23,226.25/mo

Valuation Metrics

0
DSCR
8.2%
Cap Rate
8.2%
ROI

Broker Selected Comps View More Comps

Property 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