This feature is unavailable at the moment.

We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.

Please check back in a few minutes. We apologize for the inconvenience.

- LoopNet Team

You must register your contact information to view secure information on this listing.
You must register your contact information to view secure information on this listing.

Share This Listing

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

LoopNet has taken a strong stance against the practice of sending unsolicited commercial emails, also known as "spam." Please send these emails only to people you know who would be interested in this property. If someone asks you not to send these emails to them, please comply.

thank you

Your email has been sent!

1223 S J St

12 Unit Apartment Building $1,550,000 ($129,167/Unit) 6.33% Cap Rate Tacoma, WA 98405

Investment Highlights

  • All Major Systems Upgraded
  • NOI Upside of approximately 16%
  • Cash on Cash Year Two Stabilized 10.85%
  • Over 65% of the Units Upgraded
  • Cash on Cash Year One 7.31%

Executive Summary

The City Link Apartments is located on the Northeast corner of South J Street & South 13th Street in Tacoma, WA. The property was originally built in 1900 and is comprised of wood framed construction, Hardi plank siding, and a flat granulated torch down roof. The plumbing is comprised of copper & PEX supply lines, and the drain lines are galvanized steel with some ABS piping. The electrical wiring is copper along with GE panels. All windows have been upgraded to double pane vinyl. Over the past year current ownership has performed substantial capital improvements to the property which include complete siding replacement, new roof, storage area renovation, laundry room renovation with new machines. Along with most of the critical upgrades being completed, the current ownership has cleaned up the grounds along with all the cosmetic repairs to the common areas including paint, flooring & interior stairs.
Along with the common area improvements above, the current ownership has renovated 8 units including paint, flooring, some appliances along with other miscellaneous finishes.
The unit mix consists of 1 studio that is approximately 400 SF, 8 one bedroom/one-bath units that are approximately 500 SF, and 3 one bedroom/one-bath +den units that are approximately 575 SF. The unit features include white appliances (stoves/refrigerators), Formica countertops, and carpet & vinyl flooring, along with individual hot water tanks. The properties common area amenities include 3 parking space along with a coin-op onsite laundry facility.
The City Link Apartments is located in the Hilltop neighborhood of Tacoma, WA. Located just south of the Stadium District, which is one of the most expensive neighborhoods in Tacoma, and west of Downtown Tacoma, Hilltop has seen some of the most significant gentrification in the greater area during the past decade. As rents continue to rise in Stadium District and new construction continues to push rents in Downtown, the owner of the City Link will continue to benefit from this progression of gentrification. Furthermore, the City of Tacoma has infused a large amount of capital into the infrastructure of the area through the expansion of the Tacoma Light Rail by adding the Hilltop station near the corner of M.L.K. Jr Way and S 11th St, which is located just a few blocks from City Link. The station does allow ease of access to employment centers of two major hospitals, as well as all Downtown Tacoma. The city is also expanding the Light Rail track on the east side of Tacoma to connect to the King County Light Rail system, which in 2030 will provide transportation into Downtown Seattle and beyond. Over the past decade there has been a large migration of Seattle residents that have transported to Tacoma in search of lower living costs for a higher quality of life. Once the two Light Rail systems are connected, it is anticipated that this migration will significantly increase, which will no doubt have a sizable positive impact on the market rents in the area.
The City Link Apartments offer an investor the opportunity to increase the Gross Income by approximately 12.4% by performing interior upgrades to the remaining five units on turnover. Once renovations are completed, a new owner will be able to increase the monthly rent roll by approximately $142 per unit, thus increasing the NOI by 16.2%.

Financial Summary (Actual - 2023)

Annual Annual Per SF
Gross Rental Income $172,980 $14.42
Other Income $15,561 $1.30
Vacancy Loss $8,649 $0.72
Effective Gross Income $179,892 $14.99
Taxes - -
Operating Expenses - -
Total Expenses $65,872 $5.49
Net Operating Income $114,020 $9.50

Financial Summary (Actual - 2023)

Gross Rental Income
Annual $172,980
Annual Per SF $14.42
Other Income
Annual $15,561
Annual Per SF $1.30
Vacancy Loss
Annual $8,649
Annual Per SF $0.72
Effective Gross Income
Annual $179,892
Annual Per SF $14.99
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $65,872
Annual Per SF $5.49
Net Operating Income
Annual $114,020
Annual Per SF $9.50

Property Facts Under Contract

Price $1,550,000
Price Per Unit $129,167
Sale Type Investment
Cap Rate 6.33%
Gross Rent Multiplier 10.16
No. Units 12
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low Rise
Building Class C
Lot Size 0.09 AC
Building Size 12,000 SF
No. Stories 3
Year Built 1900
Parking Ratio 1.2/1,000 SF
Opportunity Zone Yes

Unit Amenities

  • Kitchen
  • Hardwood Floors

Site Amenities

  • Laundry Facilities
  • Storage Space

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
Studios 1 $998.00 400
1+1 11 $1,081 500 - 575
Walk Score ®
Walker's Paradise (90)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
201219-0070
Land Assessment
$288,100 (2024)
Improvements Assessment
$1,181,600 (2024)
Total Assessment
$1,469,700 (2024)

zoning

Zoning Code R4
R4
  • Listing ID: 32574450

  • Date on Market: 7/24/2024

  • Last Updated:

  • Address: 1223 S J St, Tacoma, WA 98405

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, 'rating') }}
255 character limit ({{ remainingChars() }} characters remainingover)
{{ getErrorText(feedbackForm.msg, 'rating') }}
{{ getErrorText(feedbackForm.fname, 'first name') }}
{{ getErrorText(feedbackForm.lname, 'last name') }}
{{ getErrorText(feedbackForm.phone, 'phone number') }}
{{ getErrorText(feedbackForm.phonex, 'phone extension') }}
{{ getErrorText(feedbackForm.email, 'email address') }}