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…
12741 35th Ave NE
Seattle, WA 98125
Asking Price
$1.85M
Cap Rate
5.39%
Asset Type
Apartment Building Multifamily
Class
Class B
What's Special
Multifamily | 5.39% CAP | 8 Units <ul><li>8-unit apartment building in the heart of North Seattle</li><li>Reconstructed in 1995, keeping only the foundation and frame</li><li>6,351 gross square feet with 5 two-bedroom and 3 one-bedroom units across approximately 5,515 rentable square feet</li><li>7,121SF corner lot zoned Lowrise 2 (M)</li><li>Actual cap rate of 5.39%</li><li>Attractive owner financing available: 50% down @ 5% fixed interest, amortized over 360 months on a 5-year term</li><li>Stabilized income stream today
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
4.32%
DSCR
0.73
Underwater
Cash-on-Cash
-5.38%
Monthly Payment
$9,152.791
Annual Cash Flow
$-29,833.487
