Vista Del Mar Bungalows | 22506 7th Ave S
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
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.
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 | Apartment Style | Low Rise |
Price Per Unit | $161,538 | Building Class | C |
Sale Type | Investment | Lot Size | 0.34 AC |
Cap Rate | 4.57% | Building Size | 6,030 SF |
Gross Rent Multiplier | 11.9 | No. Stories | 1 |
No. Units | 13 | Year Built | 1939 |
Property Type | Multifamily | Parking Ratio | 2.49/1,000 SF |
Property Subtype | Apartment |
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 |
1 of 1
Walk Score ®
Very Walkable (85)
PROPERTY TAXES
Parcel Number | 200660-0360 | Improvements Assessment | $1,446,000 |
Land Assessment | $345,000 | Total Assessment | $1,791,000 |
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 |
1 of 27
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Vista Del Mar Bungalows | 22506 7th Ave S
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.