Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Riverside Terrace Apartments 14081 58th Ave S Immeuble residentiel 13 lots 2 545 466 € (195 805 €/Lot) Taux de capitalisation 6,05 % Tukwila, WA 98168



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 6% Cap Current Cap Rate
- 10 of 13 Units Are Large 1,050 SF 2BD/1.5BTH
- Opportunity for Additional Light Renovations to Reach 7.33% Pro Forma Cap Rate
- Site Allows For Additional 8 Units Or Future 30 Unit Redevelopment
Résumé analytique
Riverside Terrace Apartments is a well-maintained 13-unit community situated near the intersection of 58th Ave S and Interurban Ave S, just north of I-405 in Tukwila, WA. Originally built in 1967, the property features wood-frame construction on a concrete slab foundation with marblecrete, T1-11, and brick veneer siding. The building is enhanced with vinyl double-pane windows and a mansard roof replaced in 2015–2016.
Riverside Terrace presents a compelling opportunity for investors seeking both stable in-place income and meaningful upside potential. After acquiring the property in 2015, current ownership completed interior and exterior renovations, leaving the asset in excellent condition and competitive within the submarket. The property currently generates strong returns with rents that remain well-positioned for further growth.
Significant upside exists through an additional targeted interior renovation program. Updating kitchens and bathrooms with modern finishes such as stone countertops, upgraded vanity packages, and installing luxury vinyl plank flooring throughout could support rental premiums of up to 15% above current levels, averaging an additional $250 per unit per month. Ancillary income can also be increased by enhancing the utility bill-back program and capturing additional parking revenue. Together, these improvements could drive Net Operating Income growth of approximately 21%, substantially boosting both cash flow and long-term equity value.
Beyond operational upside, Riverside Terrace also benefits from a large 0.94-acre HDR-zoned site, providing a unique opportunity for expansion or redevelopment. The existing site layout allows for the addition of an 8-unit building in the underutilized green space, increasing total unit count to 21. Alternatively, investors may explore a full redevelopment, with zoning permitting the construction of approximately 30 new units.
Riverside Terrace combines immediate income, proven durability, and multiple paths for future value creation, making it an attractive acquisition for both cash flow-focused and growth-oriented investors.
Riverside Terrace presents a compelling opportunity for investors seeking both stable in-place income and meaningful upside potential. After acquiring the property in 2015, current ownership completed interior and exterior renovations, leaving the asset in excellent condition and competitive within the submarket. The property currently generates strong returns with rents that remain well-positioned for further growth.
Significant upside exists through an additional targeted interior renovation program. Updating kitchens and bathrooms with modern finishes such as stone countertops, upgraded vanity packages, and installing luxury vinyl plank flooring throughout could support rental premiums of up to 15% above current levels, averaging an additional $250 per unit per month. Ancillary income can also be increased by enhancing the utility bill-back program and capturing additional parking revenue. Together, these improvements could drive Net Operating Income growth of approximately 21%, substantially boosting both cash flow and long-term equity value.
Beyond operational upside, Riverside Terrace also benefits from a large 0.94-acre HDR-zoned site, providing a unique opportunity for expansion or redevelopment. The existing site layout allows for the addition of an 8-unit building in the underutilized green space, increasing total unit count to 21. Alternatively, investors may explore a full redevelopment, with zoning permitting the construction of approximately 30 new units.
Riverside Terrace combines immediate income, proven durability, and multiple paths for future value creation, making it an attractive acquisition for both cash flow-focused and growth-oriented investors.
Data room Cliquez ici pour accéder à
Bilan financier (Réel - 2025) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
Informations sur l’immeuble
| Prix | 2 545 466 € | Style d’appartement | De faible hauteur |
| Prix par lot | 195 805 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,38 ha |
| Taux de capitalisation | 6,05 % | Surface de l’immeuble | 1 156 m² |
| Nb de lots | 13 | Nb d’étages | 3 |
| Type de bien | Immeuble residentiel | Année de construction/rénovation | 1967/2015 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,15/1 000 m² |
| Zonage | LDR, Tukwila | ||
| Prix | 2 545 466 € |
| Prix par lot | 195 805 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,05 % |
| Nb de lots | 13 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,38 ha |
| Surface de l’immeuble | 1 156 m² |
| Nb d’étages | 3 |
| Année de construction/rénovation | 1967/2015 |
| Ratio de stationnement | 0,15/1 000 m² |
| Zonage | LDR, Tukwila |
Caractéristiques
Caractéristiques du lot
- Balcon
- Lave-vaisselle
- Broyeur d’ordures
- Cheminée
- Cuisine
- Cuisinière
Caractéristiques du site
- Accès 24 h/24
- Accès contrôlé
- Laverie
- CVC contrôlé par l’occupant
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 1 | 1 014 € | 42 |
| 1+1 | 1 | 1 079 € | 56 |
| 2+1 | 1 | 1 402 € | 83 |
| 2+1.5 | 10 | 1 547 € | 98 |
1 1
Fairly walkable
50/100
Exceptionally drivable
100/100
Some public transit
40/100
Very bikeable
80/100
Taxes foncières
| Numéro de parcelle | 336590-0907 | Évaluation totale | 1 989 778 € (2024) |
| Évaluation du terrain | 477 167 € (2024) | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 1 512 611 € (2024) | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
336590-0907
Évaluation du terrain
477 167 € (2024)
Évaluation des aménagements
1 512 611 € (2024)
Évaluation totale
1 989 778 € (2024)
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2025
1 sur 7
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Riverside Terrace Apartments | 14081 58th Ave S
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.
