Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Edgene Apartments 403 E Thomas St 9 Lot Offre d’immeuble d’habitation à 2 586 884 € à un taux de capitalisation de 4,73 % Seattle, WA 98102



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Convenient Capitol Hill location; a Walker’s Paradise walk score of 95; Walkable to Downtown, South Lake Union, restaurants, light rail, and shops
- Owner occupant opportunity: Large ±1,200-SF view penthouse unit with 2 bedrooms plus a den and one-and-a-half bathrooms
- 9 off-street and 2 garage parking spaces
- Excellent unit mix 4 two-beds, 4 one-beds, and a studio
- Downtown and Space Needle views from upper floors
- Updated dual-pane windows, in-unit laundry and dishwashers in all units other than the studio, elevator
Résumé analytique
Edgene Apartments presents a rare opportunity to acquire a well-maintained 9-unit multifamily property in one of Seattle’s most desirable rental markets. Built in 1966, this classic mid-century asset combines strong in-place income with meaningful upside potential in a premier Capitol Hill location.
Boasting a Walker’s Paradise walk score of 95, the property offers easy access to Downtown Seattle and South Lake Union as well as to an abundance of neighborhood restaurants, retail, and everyday amenities. Public transportation options are outstanding, with a light rail station and seven bus lines within a 10-minute walk, providing seamless connectivity throughout Seattle and the greater metropolitan area. Residents benefit from quick, convenient transit to major employment centers, entertainment hubs, and regional destinations without reliance on a vehicle.
The building features an excellent and highly rentable unit mix consisting of four two-bedroom units, four one-bedroom units, and one studio. A standout feature is the spacious, ±1,200-SF top-floor penthouse unit – ideal for an owner-occupant – offering two bedrooms plus a den, one-and-a-half bathrooms, and sweeping Downtown and Space Needle views.
Edgene Apartments has been thoughtfully maintained and upgraded, including updated dual-pane windows, in-unit laundry and dishwashers in all units other than the studio, and elevator service. The property also offers an uncommon 11 parking spaces – 9 off-street and 2 garage – providing a valuable amenity in this dense urban neighborhood.
In addition to its strong location and condition, Edgene Apartments offers clear operational upside. New ownership may realize approximately ±20% income growth by strategically raising rents to market rates, implementing a utility bill-back system, and monetizing parking. Further enhancing the investment profile is its streamlined condominium conversion potential, as condo documents are already in place comprising 12 parcels (one for the land, two for parking, and nine individual unit parcels). This structure creates flexibility for future sell-off strategies and provides investors with both income growth potential and long-term disposition optionality.
With its prime Capitol Hill address, attractive unit mix, owner-occupant flexibility, and value-add potential, Edgene Apartments represents a compelling investment opportunity in the heart of Seattle.
Boasting a Walker’s Paradise walk score of 95, the property offers easy access to Downtown Seattle and South Lake Union as well as to an abundance of neighborhood restaurants, retail, and everyday amenities. Public transportation options are outstanding, with a light rail station and seven bus lines within a 10-minute walk, providing seamless connectivity throughout Seattle and the greater metropolitan area. Residents benefit from quick, convenient transit to major employment centers, entertainment hubs, and regional destinations without reliance on a vehicle.
The building features an excellent and highly rentable unit mix consisting of four two-bedroom units, four one-bedroom units, and one studio. A standout feature is the spacious, ±1,200-SF top-floor penthouse unit – ideal for an owner-occupant – offering two bedrooms plus a den, one-and-a-half bathrooms, and sweeping Downtown and Space Needle views.
Edgene Apartments has been thoughtfully maintained and upgraded, including updated dual-pane windows, in-unit laundry and dishwashers in all units other than the studio, and elevator service. The property also offers an uncommon 11 parking spaces – 9 off-street and 2 garage – providing a valuable amenity in this dense urban neighborhood.
In addition to its strong location and condition, Edgene Apartments offers clear operational upside. New ownership may realize approximately ±20% income growth by strategically raising rents to market rates, implementing a utility bill-back system, and monetizing parking. Further enhancing the investment profile is its streamlined condominium conversion potential, as condo documents are already in place comprising 12 parcels (one for the land, two for parking, and nine individual unit parcels). This structure creates flexibility for future sell-off strategies and provides investors with both income growth potential and long-term disposition optionality.
With its prime Capitol Hill address, attractive unit mix, owner-occupant flexibility, and value-add potential, Edgene Apartments represents a compelling investment opportunity in the heart of Seattle.
Bilan financier (Réel - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
206 985 €
|
355,45 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
10 349 €
|
17,77 €
|
| Revenu brut effectif |
196 636 €
|
337,68 €
|
| Taxes |
21 642 €
|
37,16 €
|
| Frais d’exploitation |
52 667 €
|
90,44 €
|
| Total des frais |
74 309 €
|
127,61 €
|
| Résultat net d’exploitation |
122 327 €
|
210,07 €
|
Bilan financier (Réel - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 206 985 € |
| Annuel par m² | 355,45 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 10 349 € |
| Annuel par m² | 17,77 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 196 636 € |
| Annuel par m² | 337,68 € |
| Taxes | |
|---|---|
| Annuel | 21 642 € |
| Annuel par m² | 37,16 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 52 667 € |
| Annuel par m² | 90,44 € |
| Total des frais | |
|---|---|
| Annuel | 74 309 € |
| Annuel par m² | 127,61 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 122 327 € |
| Annuel par m² | 210,07 € |
Informations sur l’immeuble
| Prix | 2 586 884 € | Classe d’immeuble | C |
| Prix par lot | 287 432 € | Surface du lot | 0,04 ha |
| Type de vente | Investissement | Surface de l’immeuble | 596 m² |
| Taux de capitalisation | 4,73 % | Occupation moyenne | 98% |
| Multiplicateur du loyer brut | 12.5 | Nb d’étages | 3 |
| Nb de lots | 9 | Année de construction | 1966 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,16/1 000 m² |
| Style d’appartement | De faible hauteur | ||
| Zonage | MR (M), Seattle | ||
| Prix | 2 586 884 € |
| Prix par lot | 287 432 € |
| Type de vente | Investissement |
| Taux de capitalisation | 4,73 % |
| Multiplicateur du loyer brut | 12.5 |
| Nb de lots | 9 |
| Type de bien | Immeuble residentiel |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,04 ha |
| Surface de l’immeuble | 596 m² |
| Occupation moyenne | 98% |
| Nb d’étages | 3 |
| Année de construction | 1966 |
| Ratio de stationnement | 0,16/1 000 m² |
| Zonage | MR (M), Seattle |
Caractéristiques
Caractéristiques du lot
- Fenêtres à double vitrage
Caractéristiques du site
- Ascenseur
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 1 | 1 294 € | 28 |
| 1+1 | 4 | 1 668 € | 55 |
| 2+1.5 | 4 | 2 321 € | 87 |
1 1
Exceptionally walkable
100/100
Fairly drivable
40/100
Exceptional public transit
90/100
Moderately bikeable
60/100
Taxes foncières
| N° de parcelle | Évaluation totale | 2 069 594 € (2024) | |
| Évaluation du terrain | 1 463 169 € (2024) | Impôts annuels | 21 642 € (36,28 €/m²) |
| Évaluation des aménagements | 606 425 € (2024) | Année d’imposition | 2026 |
Taxes foncières
N° de parcelle
Évaluation du terrain
1 463 169 € (2024)
Évaluation des aménagements
606 425 € (2024)
Évaluation totale
2 069 594 € (2024)
Impôts annuels
21 642 € (36,28 €/m²)
Année d’imposition
2026
1 sur 26
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Edgene Apartments | 403 E Thomas 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.
