Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
The Oriana 416 Summit Ave E Immeuble residentiel 11 lots 2 912 186 € (264 744 €/Lot) Taux de capitalisation 5,15 % Seattle, WA 98102



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Prime Capitol Hill location – 7 blocks from the light rail station and streetcar line, walking distance from restaurants, shops, grocery, parks
- Old world charm with oak floors, original wood windows, coved ceilings, picture rails, and 6-inch molding
- One unit is new and all others have been recently renovated; parking for six vehicles
- A Walker’s Paradise walk score of 96 out of 100 – within a mile of Amazon’s campus and blocks to Seattle Central College and Seattle U
- All spacious corner units with abundant natural light and spacious floor plans featuring dining areas and large closets
- Value-add strategies: Add 12th unit to building, build additional units in parking area, or redevelop into ±50-unit building (buyer to verify)
Résumé analytique
Oriana Apartments presents a rare opportunity to acquire a profitable, character-rich multifamily asset in the heart of Seattle’s highly desirable Capitol Hill neighborhood. Built in 1928, this well-maintained wood-frame property features 11 spacious corner units – 9 one-bedroom/one-bath homes and 2 two-bedroom/ one-bath homes – each offering abundant natural light and spacious/functional floor plans with dining areas and large closets. Residents appreciate the building’s enduring old-world charm – oak floors, original wood windows, coved ceilings, picture rails, and classic 6-inch molding – as well as the property's 10 remodeled homes and 1 new unit. All units have updated Square D electrical panels and main service appears to have been updated. Plumbing updates have been consistently made to the baths upon turnover as well. Finishes and features vary among the units and include walk-in closets, dining areas, updated countertops and backsplashes, and/ or pedestal bathroom sinks. West facing top-floor units offer views of Downtown Seattle and the Space Needle.
At the list price, Oriana offers the buyer a 5% cap rate based on existing expenses and scheduled rent increases effective March 1, 2026, Oriana Apartments provides stable in-place cash flow supported by historically low vacancy rates. Six on-site parking spaces further enhance tenant appeal.
Positioned just seven blocks from the Capitol Hill light rail station and near the First Hill Streetcar, the property offers exceptional connectivity. It sits within close reach of neighborhood restaurants, shops, grocery stores, and parks, earning a Walker’s Paradise walk score of 96 out of 100. The location places residents within a mile of Amazon’s campus and only blocks from Seattle Central College and Seattle University, with direct transit access to the University of Washington.
Oriana Apartments also offers compelling value-add upside. Multiple strategies exist, including adding a 12th unit in the existing building, retaining the existing structure and adding new units in the current parking area, or pursuing a full redevelopment of the MR-zoned parcel, which can accommodate an estimated ±50-unit building (buyer to verify).
Combining irreplaceable 1920s craftsmanship, dependable performance, and meaningful future potential, Oriana Apartments stands as an exceptional opportunity in one of Seattle’s most dynamic and amenity-rich urban neighborhoods.
At the list price, Oriana offers the buyer a 5% cap rate based on existing expenses and scheduled rent increases effective March 1, 2026, Oriana Apartments provides stable in-place cash flow supported by historically low vacancy rates. Six on-site parking spaces further enhance tenant appeal.
Positioned just seven blocks from the Capitol Hill light rail station and near the First Hill Streetcar, the property offers exceptional connectivity. It sits within close reach of neighborhood restaurants, shops, grocery stores, and parks, earning a Walker’s Paradise walk score of 96 out of 100. The location places residents within a mile of Amazon’s campus and only blocks from Seattle Central College and Seattle University, with direct transit access to the University of Washington.
Oriana Apartments also offers compelling value-add upside. Multiple strategies exist, including adding a 12th unit in the existing building, retaining the existing structure and adding new units in the current parking area, or pursuing a full redevelopment of the MR-zoned parcel, which can accommodate an estimated ±50-unit building (buyer to verify).
Combining irreplaceable 1920s craftsmanship, dependable performance, and meaningful future potential, Oriana Apartments stands as an exceptional opportunity in one of Seattle’s most dynamic and amenity-rich urban neighborhoods.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
232 095 €
|
327,85 €
|
| Autres revenus |
32 505 €
|
45,92 €
|
| Perte due à la vacance |
13 230 €
|
18,69 €
|
| Revenu brut effectif |
251 370 €
|
355,08 €
|
| Taxes |
25 971 €
|
36,69 €
|
| Frais d’exploitation |
75 556 €
|
106,73 €
|
| Total des frais |
101 527 €
|
143,42 €
|
| Résultat net d’exploitation |
149 843 €
|
211,67 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 232 095 € |
| Annuel par m² | 327,85 € |
| Autres revenus | |
|---|---|
| Annuel | 32 505 € |
| Annuel par m² | 45,92 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 13 230 € |
| Annuel par m² | 18,69 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 251 370 € |
| Annuel par m² | 355,08 € |
| Taxes | |
|---|---|
| Annuel | 25 971 € |
| Annuel par m² | 36,69 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 75 556 € |
| Annuel par m² | 106,73 € |
| Total des frais | |
|---|---|
| Annuel | 101 527 € |
| Annuel par m² | 143,42 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 149 843 € |
| Annuel par m² | 211,67 € |
Informations sur l’immeuble
| Prix | 2 912 186 € | Style d’appartement | De faible hauteur |
| Prix par lot | 264 744 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,07 ha |
| Taux de capitalisation | 5,15 % | Surface de l’immeuble | 764 m² |
| Multiplicateur du loyer brut | 11 | Occupation moyenne | 100% |
| Nb de lots | 11 | Nb d’étages | 3 |
| Type de bien | Immeuble residentiel | Année de construction | 1928 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,07/1 000 m² |
| Zonage | MR (M) | ||
| Prix | 2 912 186 € |
| Prix par lot | 264 744 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,15 % |
| Multiplicateur du loyer brut | 11 |
| Nb de lots | 11 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,07 ha |
| Surface de l’immeuble | 764 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 3 |
| Année de construction | 1928 |
| Ratio de stationnement | 0,07/1 000 m² |
| Zonage | MR (M) |
Caractéristiques
Caractéristiques du lot
- Chauffage
- Cuisine
- Réfrigérateur
- Four
- Cuisinière
- Baignoire/Douche
- Vues
- Dressing
- Salle à manger
Caractéristiques du site
- Immeuble d’époque
- Salle de bain privée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 9 | 1 670 € | 67 |
| 2+1 | 2 | 2 157 € | 83 |
1 1
Exceptionally walkable
100/100
Somewhat drivable
30/100
Exceptional public transit
90/100
Moderately bikeable
60/100
Taxes foncières
| Numéro de parcelle | 684820-0460 | Évaluation totale | 2 699 057 € (2024) |
| Évaluation du terrain | 2 485 066 € (2024) | Impôts annuels | 25 971 € (34,01 €/m²) |
| Évaluation des aménagements | 213 992 € (2024) | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
684820-0460
Évaluation du terrain
2 485 066 € (2024)
Évaluation des aménagements
213 992 € (2024)
Évaluation totale
2 699 057 € (2024)
Impôts annuels
25 971 € (34,01 €/m²)
Année d’imposition
2025
1 sur 23
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
The Oriana | 416 Summit Ave E
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.
