Partager cette annonce

Message

922 caractères restants

Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.

Votre e-mail a été envoyé.

Toujours intéressé ?

Contactez le courtier pour plus d'informations sur cette propriété

Certaines informations ont été traduites automatiquement.

Informations principales sur l'investissement

  • Lake Washington waterfront property – beach access, 110 feet of lake frontage, and 2 boat slips, scenic Lake Washington views from most units
  • Renovated, turnkey property – updated kitchens and bathrooms, dishwashers, and in-unit laundry in most apartments
  • 6 buildings on site: 3 apartment buildings, 2 cottages, and 1 single family home, all totaling 14 rental units
  • Waterfront properties generally appreciate faster, offer lower vacancy rates & faster lease-up times & longer tenancies than non-waterfront properties
  • 15 off-street and 3 garage parking spaces
  • Excellent Matthews Beach neighborhood location – ±100 yards to the Burke-Gilman trail, a short walk to Matthews Beach Park, a mile to Magnuson Park

Résumé analytique

Positioned on the western shore of Lake Washington in the desirable Matthews Beach neighborhood just steps from the Burke-Gilman trail and a short walk from Matthews Beach, Beach Club Cottages is a 14-unit multifamily community comprised of 6 buildings on two adjacent parcels.
Boasting 110 feet of lake frontage, direct beach access, boat slips, garage and off-street parking, and fully renovated, luxury units, Beach Club Cottages is a high-quality asset that should provide nearly 0% vacancy and will appeal to both apartment and owner-occupant investors.
Situated in Seattle’s desirable Matthews Beach neighborhood, Beach Club Cottages is well positioned near an abundance of recreational opportunities. A dock with two on-site boat slips along with its own beach provides residents with lake access while the Burke-Gilman Trail, just ±100 yards away, offers a convenient location to walk, run, cycle, or skate. Matthews Beach Park, with its playground, basketball court, BBQ / picnic facilities, and swimming access, is also a short walk away. Also nearby are Warren G. Magnuson Park, Inverness Ravine Park, Penguin Park, and the Sand Point Country Club. Residents of the Beach Club Cottages are also within a few minutes’ drive of the various restaurants and shops that line Wedgwood and Ravenna’s primary commercial corridor along 35th Ave NE. For public transportation, residents can hop on one of two bus routes with stops within a 15-minute walk, providing access to the University District, South Lake Union, Downtown Seattle, and Northgate Station, with its 25+ bus routes. Further, there are three light rail stops within a 15-minute drive.
The renovated, turnkey Beach Club Cottages property is comprised of 14 homes in 6 buildings – a two-story single-family home, two single-family cottages, and three apartment buildings, each with three or four units. All the units have been updated with new kitchens and bathrooms. Finishes vary, with many homes featuring newer luxury vinyl tile flooring and appliances. Most of the units offer scenic lake views, and nine homes boast in-unit laundry with a common laundry room providing laundry service to the remaining units. Two of the units are on the water and offer private yards. The property also offers 15 off-street, uncovered parking spaces and 3 garage spaces for tenant use. The most appealing part of the property, however, is its large common grassy area that spans 110 feet of Lake Washington frontage. A boat dock with two boat slips are also onsite.
Significant investments have been made towards renovating units and increasing cash flow and value. However, there does remain some additional upside for a new operator in the form of continuing to raise rents to market levels. Alternatively, a new owner may opt to purchase the property, hold it for a time to enjoy the cash flow it offers, and then, at some future date, redevelop the prime, waterfront parcels with a stunning home or two of their dreams.
This high quality, turnkey property, with its desirable waterfront location, offers an investor the opportunity to own an income-producing property with upside in one of Seattle’s coveted neighborhoods. Generally, waterfront properties offer rapid rates of appreciation and near 0% vacancy rates. The property affords an owner-occupant investor the opportunity to live in the two-story, single-family home, while renting out the other 13 luxury units for significant income.

Pièces jointes

Beach Club Cottages

Bilan financier (Réel - 2026)

Annuel Annuel par m²
Revenu de location brut 339 497 € 329,07 €
Autres revenus 21 204 € 20,55 €
Perte due à la vacance 16 231 € 15,73 €
Revenu brut effectif 344 469 € 333,89 €
Taxes 54 495 € 52,82 €
Frais d’exploitation 75 818 € 73,49 €
Total des frais 130 313 € 126,31 €
Résultat net d’exploitation 214 156 € 207,58 €

Bilan financier (Réel - 2026)

Revenu de location brut
Annuel 339 497 €
Annuel par m² 329,07 €
Autres revenus
Annuel 21 204 €
Annuel par m² 20,55 €
Perte due à la vacance
Annuel 16 231 €
Annuel par m² 15,73 €
Revenu brut effectif
Annuel 344 469 €
Annuel par m² 333,89 €
Taxes
Annuel 54 495 €
Annuel par m² 52,82 €
Frais d’exploitation
Annuel 75 818 €
Annuel par m² 73,49 €
Total des frais
Annuel 130 313 €
Annuel par m² 126,31 €
Résultat net d’exploitation
Annuel 214 156 €
Annuel par m² 207,58 €

Informations sur l’immeuble

Prix 4 994 454 €
Prix par lot 356 747 €
Type de vente Investissement
Taux de capitalisation 4,29 %
Multiplicateur du loyer brut 13.8
Nb de lots 14
Type de bien Immeuble residentiel
Sous-type de bien Appartement
Style d’appartement Avec jardin
Classe d’immeuble B
Surface du lot 0,44 ha
Surface de l’immeuble 1 032 m²
Occupation moyenne 100%
Nb d’étages 2
Année de construction 1939
Ratio de stationnement 0,15/1 000 m²
Zonage NR3

Caractéristiques

Caractéristiques du lot

  • Lave-vaisselle
  • Machine à laver/sèche-linge
  • Cuisine
  • Réfrigérateur
  • Four
  • Baignoire/Douche
  • Vues
  • Cour
  • Terrasse
  • Pelouse

Caractéristiques du site

  • Laverie
  • Aire de pique-nique
  • Bord de l’eau
  • Quai
  • Station de recharge de voitures

Lot informations sur la combinaison

Description Nb de lots Moy. loyer/mois
1+1 10 1 752 € 54
2+2 2 2 382 € 92
2+1 2 3 008 € 82
Assez praticable à pied
40/100
Exceptionnellement adapté aux voitures
100/100
Transports en commun limités
30/100
Exceptionnellement praticable à vélo
90/100

Taxes foncières

Taxes foncières

N° de parcelle
Multiple
  • 342604-9036
  • 342604-9041
Évaluation du terrain
5 176 270 € (2025)
Évaluation des aménagements
876 € (2025)
Évaluation totale
5 177 146 € (2025)
Impôts annuels
54 495 € (52,82 €/m²)
Année d’imposition
2026
  • ID de l’annonce: 40093671

  • Date de mise sur le marché: 09/04/2026

  • Dernière mise à jour:

  • Adresse: 8716 Sand Point Way NE, Seattle, WA 98115

Lien copié
Votre compte LoopNet a été créé !

Veuillez partager vos commentaires

Nous vous invitons à nous faire part de vos commentaires sur la façon dont nous pouvons améliorer LoopNet afin de mieux répondre à vos besoins.
X
{{ getErrorText(feedbackForm.starRating, "Ce notation") }}
255 caractères max. ({{ remainingChars() }} caractèrecaractères restantsur)
{{ getErrorText(feedbackForm.msg, "Ce notation") }}
{{ getErrorText(feedbackForm.fname, "Ce prénom") }}
{{ getErrorText(feedbackForm.lname, "Ce nom") }}
{{ getErrorText(feedbackForm.phone, "Ce numéro de téléphone") }}
{{ getErrorText(feedbackForm.phonex, "Cette extension de téléphone") }}
{{ getErrorText(feedbackForm.email, "Cet email") }}