Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Bellevue 6-Unit 14020 SE 8th St Immeuble residentiel 6 lots 2 847 715 € (474 619 €/Lot) Taux de capitalisation 3,50 % Bellevue, WA 98007
Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Seller is offering financing at30% down, 5% interest-only, on a five-year term. Qualified buyers only. Personal gurantee must be signed by buyer.
- Market rate parking in the Eastgate submarket is $50 per space per month, representing $7,800 in uncaptured annual income available to a new owner
- Water meters are all separately metered with their own shutoffs. Tenants pay for their water consumption and owner pays for garbage collection.
- 3 of the 6 units have been renovated, demonstrating a proven rent premium over the unrenovated units.
- All units share a consistent 894-square-foot, 2 Bed / 2 Bathroom floor plan, providing uniform operating efficiency and strong appeal.
Résumé analytique
Opportunity for seller financing for qualified buyers and buyers personally guaranteeing the loan. The terms are 30% down, 5% interest-only on a five-year term
Built in 1987 and situated on a 13,500 square foot lot zoned R-20, the Bellevue 6-Unit consists of six spacious two-bedroom, two-bathroom units averaging 894 square feet each. Three of the six units have been fully renovated with modern finishes, and the three unrenovated units present a clearly defined path to value through targeted interior upgrades estimated at $30,000 per unit. The property includes 13 dedicated parking spaces, a highly sought-after amenity in the Eastside rental market, and tenants pay their own water and sewer, keeping utility expenses and management complexity low for the ownership. The property’s Eastgate location places residents within minutes of Bellevue College, the Eastgate Park and Ride, and Interstate 90. The Bellevue 6-Unit is positioned as a renovation value-add acquisition with an execution plan already partially underway. Renovated units are currently leased at $2,095 to $2,250 per month against a market rate of $2,600 per unit. The three unrenovated units are currently leased at an average of $1,990 per month and are expected to achieve $2,600 following renovation at an estimated cost of $30,000 per unit.
Built in 1987 and situated on a 13,500 square foot lot zoned R-20, the Bellevue 6-Unit consists of six spacious two-bedroom, two-bathroom units averaging 894 square feet each. Three of the six units have been fully renovated with modern finishes, and the three unrenovated units present a clearly defined path to value through targeted interior upgrades estimated at $30,000 per unit. The property includes 13 dedicated parking spaces, a highly sought-after amenity in the Eastside rental market, and tenants pay their own water and sewer, keeping utility expenses and management complexity low for the ownership. The property’s Eastgate location places residents within minutes of Bellevue College, the Eastgate Park and Ride, and Interstate 90. The Bellevue 6-Unit is positioned as a renovation value-add acquisition with an execution plan already partially underway. Renovated units are currently leased at $2,095 to $2,250 per month against a market rate of $2,600 per unit. The three unrenovated units are currently leased at an average of $1,990 per month and are expected to achieve $2,600 following renovation at an estimated cost of $30,000 per unit.
Bilan financier (Réel - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
131 538 €
|
263,86 €
|
| Autres revenus |
8 170 €
|
16,39 €
|
| Perte due à la vacance |
6 985 €
|
14,01 €
|
| Revenu brut effectif |
132 723 €
|
266,23 €
|
| Taxes |
12 806 €
|
25,69 €
|
| Frais d’exploitation |
20 265 €
|
40,65 €
|
| Total des frais |
33 071 €
|
66,34 €
|
| Résultat net d’exploitation |
99 652 €
|
199,90 €
|
Bilan financier (Réel - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 131 538 € |
| Annuel par m² | 263,86 € |
| Autres revenus | |
|---|---|
| Annuel | 8 170 € |
| Annuel par m² | 16,39 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 6 985 € |
| Annuel par m² | 14,01 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 132 723 € |
| Annuel par m² | 266,23 € |
| Taxes | |
|---|---|
| Annuel | 12 806 € |
| Annuel par m² | 25,69 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 20 265 € |
| Annuel par m² | 40,65 € |
| Total des frais | |
|---|---|
| Annuel | 33 071 € |
| Annuel par m² | 66,34 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 99 652 € |
| Annuel par m² | 199,90 € |
Informations sur l’immeuble
| Prix | 2 847 715 € | Classe d’immeuble | C |
| Prix par lot | 474 619 € | Surface du lot | 0,12 ha |
| Type de vente | Investissement | Surface de l’immeuble | 499 m² |
| Taux de capitalisation | 3,50 % | Occupation moyenne | 95% |
| Nb de lots | 6 | Nb d’étages | 3 |
| Type de bien | Immeuble residentiel | Année de construction | 1987 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,22/1 000 m² |
| Style d’appartement | De faible hauteur | ||
| Zonage | R20, Bellevue | ||
| Prix | 2 847 715 € |
| Prix par lot | 474 619 € |
| Type de vente | Investissement |
| Taux de capitalisation | 3,50 % |
| Nb de lots | 6 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,12 ha |
| Surface de l’immeuble | 499 m² |
| Occupation moyenne | 95% |
| Nb d’étages | 3 |
| Année de construction | 1987 |
| Ratio de stationnement | 0,22/1 000 m² |
| Zonage | R20, Bellevue |
Caractéristiques
Caractéristiques du lot
- Balcon
- Lave-vaisselle
- Broyeur d’ordures
- Cheminée
- Micro-ondes
- Espace d’entreposage
Caractéristiques du site
- Accès 24 h/24
- Accès contrôlé
- CVC contrôlé par l’occupant
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+2 | 6 | 1 761 € | 83 |
1 1
Moyennement praticable à pied
60/100
Exceptionnellement adapté aux voitures
100/100
Transports en commun relativement accessibles
50/100
Moyennement praticable en vélo
60/100
Taxes foncières
| Numéro de parcelle | 342505-9181 | Évaluation totale | 1 721 772 € (2025) |
| Évaluation du terrain | 449 501 € (2025) | Impôts annuels | 12 806 € (25,69 €/m²) |
| Évaluation des aménagements | 1 272 271 € (2025) | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
342505-9181
Évaluation du terrain
449 501 € (2025)
Évaluation des aménagements
1 272 271 € (2025)
Évaluation totale
1 721 772 € (2025)
Impôts annuels
12 806 € (25,69 €/m²)
Année d’imposition
2026
Contacts
-
Ben Douglas -
Rowan Davis -
Brian Platt -
Michael Urquhart -
Paragon Real Estate Advisors
1 sur 12
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Bellevue 6-Unit | 14020 SE 8th St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.