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…
12728 33rd Avenue Northeast
Seattle, WA 98125
Asking Price
$4.39M
Cap Rate
5.55%
Asset Type
Apartment Building Multifamily
Class
Class B
What's Special
22 Units in North Seattle <ul><li><strong>Below-Market Rent Upside: </strong>In-place rents trail submarket asking rents by approximately 21%, giving new ownership a clear and near-term path to capture market-rate returns without relying on speculative assumptions.</li><li><strong>Diverse Unit Mix Broadens Renter Appeal: </strong>The 22-unit property includes micro studios, one-bed/one-bath, two-bed/one-bath, and two-bed/two-bath layouts, attracting a wide range of renters and reducing vacancy risk.</li><li><strong>Ir
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
1.82%
DSCR
0.31
Underwater
Cash-on-Cash
-13.72%
Monthly Payment
$21,719.325
Annual Cash Flow
$-180,631.897
