Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
The Cove 7234 47th Ave NE Immeuble residentiel 20 lots 4 249 667 € (212 483 €/Lot) Taux de capitalisation 6,91 % Marysville, WA 98270



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Currently operating at an attractive 6.91% in-place capitalization rate, providing immediate cash flow from day one.
- Every unit has been upgraded with an in-unit washer and dryer.
- Conveniently located near Interstate 5, State Route 529, and State Route 9.
- Multiple apartment homes have received interior renovations, enhanced resident appeal and supporting future rent growth.
- Fresh exterior paint and new monument signage.
- Abundant off-street parking.
Résumé analytique
Paragon Real Estate Advisors is pleased to present the exclusive offering of The Cove, a well positioned turnkey multifamily investment opportunity located in the growing city of Marysville, Washington. The property offers investors an attractive combination of strong in-place cash flow, recent capital improvements, and continued upside in one of Snohomish County’s most resilient apartment markets.
The Cove Apartments has undergone significant interior and exterior improvements, creating an attractive, low-maintenance investment with modern amenities that continue to drive tenant demand. Several apartment homes have received complete interior renovations featuring updated finishes, while every unit benefits from the addition of an in-unit washer and dryer, a highly sought after amenity that supports premium rental rates. The property also features ample on-site parking, fresh exterior paint, and updated monument signage, further strengthening curb appeal and the overall resident experience. Currently operating at an impressive 6.91% in-place cap rate, The Cove provides investors with exceptional day-one cash flow while still offering opportunities to capture future rental growth. The property’s functional unit mix, proven operational performance, and recent capital improvements position it as a compelling acquisition for investors seeking both stability and long-term appreciation.
Strategically located in the heart of Marysville, The Cove offers residents convenient access to Interstate 5, State Route 529, and State Route 9, providing seamless connectivity throughout Snohomish County and the greater Seattle metropolitan area. Marysville continues to benefit from strong population growth, expanding infrastructure, and increasing demand for quality rental housing. With a diversified employment base, limited multifamily supply, and continued economic investment throughout the North Puget Sound region,
The Cove Apartments represents an outstanding opportunity to acquire a high-performing asset with immediate cash flow, meaningful recent improvements, and long-term investment potential
The Cove Apartments has undergone significant interior and exterior improvements, creating an attractive, low-maintenance investment with modern amenities that continue to drive tenant demand. Several apartment homes have received complete interior renovations featuring updated finishes, while every unit benefits from the addition of an in-unit washer and dryer, a highly sought after amenity that supports premium rental rates. The property also features ample on-site parking, fresh exterior paint, and updated monument signage, further strengthening curb appeal and the overall resident experience. Currently operating at an impressive 6.91% in-place cap rate, The Cove provides investors with exceptional day-one cash flow while still offering opportunities to capture future rental growth. The property’s functional unit mix, proven operational performance, and recent capital improvements position it as a compelling acquisition for investors seeking both stability and long-term appreciation.
Strategically located in the heart of Marysville, The Cove offers residents convenient access to Interstate 5, State Route 529, and State Route 9, providing seamless connectivity throughout Snohomish County and the greater Seattle metropolitan area. Marysville continues to benefit from strong population growth, expanding infrastructure, and increasing demand for quality rental housing. With a diversified employment base, limited multifamily supply, and continued economic investment throughout the North Puget Sound region,
The Cove Apartments represents an outstanding opportunity to acquire a high-performing asset with immediate cash flow, meaningful recent improvements, and long-term investment potential
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
382 312 €
|
253,40 €
|
| Autres revenus |
41 604 €
|
27,58 €
|
| Perte due à la vacance |
19 116 €
|
12,67 €
|
| Revenu brut effectif |
404 800 €
|
268,30 €
|
| Taxes |
21 265 €
|
14,09 €
|
| Frais d’exploitation |
89 870 €
|
59,57 €
|
| Total des frais |
111 134 €
|
73,66 €
|
| Résultat net d’exploitation |
293 666 €
|
194,64 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 382 312 € |
| Annuel par m² | 253,40 € |
| Autres revenus | |
|---|---|
| Annuel | 41 604 € |
| Annuel par m² | 27,58 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 19 116 € |
| Annuel par m² | 12,67 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 404 800 € |
| Annuel par m² | 268,30 € |
| Taxes | |
|---|---|
| Annuel | 21 265 € |
| Annuel par m² | 14,09 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 89 870 € |
| Annuel par m² | 59,57 € |
| Total des frais | |
|---|---|
| Annuel | 111 134 € |
| Annuel par m² | 73,66 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 293 666 € |
| Annuel par m² | 194,64 € |
Informations sur l’immeuble
| Prix | 4 249 667 € | Style d’appartement | De faible hauteur |
| Prix par lot | 212 483 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,38 ha |
| Taux de capitalisation | 6,91 % | Surface de l’immeuble | 1 509 m² |
| Nb de lots | 20 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1967 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,2/1 000 m² |
| Zonage | MU, Marysville | ||
| Prix | 4 249 667 € |
| Prix par lot | 212 483 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,91 % |
| Nb de lots | 20 |
| 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 | 1 509 m² |
| Nb d’étages | 2 |
| Année de construction | 1967 |
| Ratio de stationnement | 0,2/1 000 m² |
| Zonage | MU, Marysville |
Caractéristiques
Caractéristiques du lot
- Balcon
- Chauffage
- Cuisine
- Réfrigérateur
- Four
- Cuisinière
- Baignoire/Douche
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 12 | 1 501 € | 67 |
| 2+1 | 8 | 1 731 € | 88 |
1 1
Moyennement praticable à pied
60/100
Exceptionnellement adapté aux voitures
90/100
Transports en commun limités
30/100
Moyennement praticable en vélo
60/100
Taxes foncières
| Numéro de parcelle | 300528-001-042-00 | Évaluation totale | 2 839 391 € (2026) |
| Évaluation du terrain | 800 252 € (2026) | Impôts annuels | 21 265 € (14,09 €/m²) |
| Évaluation des aménagements | 2 039 139 € (2026) | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
300528-001-042-00
Évaluation du terrain
800 252 € (2026)
Évaluation des aménagements
2 039 139 € (2026)
Évaluation totale
2 839 391 € (2026)
Impôts annuels
21 265 € (14,09 €/m²)
Année d’imposition
2025
1 sur 29
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
The Cove | 7234 47th Ave NE
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.
