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!

Vista Del Mar Bungalows 22506 7th Ave S

13 Unit Apartment Building $2,100,000 ($161,538/Unit) 4.57% Cap Rate Des Moines, WA 98198

Investment Highlights

  • Great Des Moines location near the Marina
  • Significant upside in current rent/income
  • Large 2 car garage and shop/storage space that could be rented and repurposed
  • Value-add opportunity
  • 13 units: (4) two-bedroom/one-bath, (4) one-bedroom and (5) studio units
  • Off-street parking: 12+ stalls

Executive Summary

Paragon Real Estate Advisors is pleased to exclusively offer for sale the Vista Del Mar Bungalows; a value-add, 13-unit apartment building near the Des Moines waterfront. Built in 1939 in a wonderful Spanish architectural style, the property is prominently positioned on a 15,000 SqFt corner lot just blocks from water right in the heart of the Des Moines Marina District. The property consists of two buildings with a mix of efficient studio, one-bedroom and two-bedroom apartments. Common area amenities include off-street parking with 12+ stalls, an outdoor seating/gathering space and a common laundry room. The property also has a large garage space in the lower level of the south building that is being used as a workshop and extra storage space currently. This space is large and could be repurposed and potentially rented for additional income.
Residents enjoy the pedestrian friendly neighborhood with popular local restaurants, cafes, shops and services all within blocks. The Waterfront Farmer’s Market is another great local destination that is within walking distance of the property. Residents are drawn to this location due to the relaxed waterfront lifestyle, beautiful scenery, walkability and a central location with easy connectivity to the rest of the region.
The Vista Del Mar Bungalows offers a savvy investor the opportunity to acquire an apartment community with immediate income upside and potential to add value in a unique waterfront location. New ownership can immediately push income in several ways while taking advantage of limited inventory in the neighborhood and has the option to add further value through a renovation and repositioning plan for even greater returns.

Financial Summary (Actual - 2023)

Annual Annual Per SF
Gross Rental Income $176,460 $29.26
Other Income - -
Vacancy Loss $8,823 $1.46
Effective Gross Income $167,637 $27.80
Taxes - -
Operating Expenses - -
Total Expenses $71,588 $11.87
Net Operating Income $96,049 $15.93

Financial Summary (Actual - 2023)

Gross Rental Income
Annual $176,460
Annual Per SF $29.26
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $8,823
Annual Per SF $1.46
Effective Gross Income
Annual $167,637
Annual Per SF $27.80
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $71,588
Annual Per SF $11.87
Net Operating Income
Annual $96,049
Annual Per SF $15.93

Property Facts

Price $2,100,000
Price Per Unit $161,538
Sale Type Investment
Cap Rate 4.57%
Gross Rent Multiplier 11.9
No. Units 13
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low Rise
Building Class C
Lot Size 0.34 AC
Building Size 6,030 SF
No. Stories 1
Year Built 1939
Parking Ratio 2.49/1,000 SF

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
Studios 5 $772.50 375
1+1 4 $1,125 450
2+1 4 $1,495 625
Walk Score ®
Very Walkable (85)
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
200660-0360
Land Assessment
$345,000
Improvements Assessment
$1,446,000
Total Assessment
$1,791,000

zoning

Zoning Code DC
DC
  • Listing ID: 33475770

  • Date on Market: 10/10/2024

  • Last Updated:

  • Address: 22506 7th Ave S, Des Moines, WA 98198

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') }}