Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
9 Lake Bellevue Drive
Bellevue, WA 98005
Asking Price
$1.95M
Asset Type
Traditional Office Office
Class
Class B
What's Special
Unit 105 | 1,801 RSF <p>Operating Expenses:</p><p>2026 HOA Dues = $1,506.84/mo</p><p>2026 Property Taxes = +$1,072.16/mo</p><p>Total Est 2026 OpEx* = $2,579.00/mo</p><p>*plus Unit’s Janitorial/Electricity</p><p></p><p>Unit Features:</p><p>■ 2 Reserved Parking Stalls</p><p>■ Dedicated Rooftop HVAC Unit (2015)</p><p>■ Ceiling HVAC Unit (2015)</p>
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
4.10%
DSCR
0.69
Underwater
Cash-on-Cash
-6.11%
Monthly Payment
$9,647.536
Annual Cash Flow
$-35,770.433
