1002 N J St - Apartments FOR SALE


Tacoma, WA 98403- North End
$3,250,000 USD
206-618-2207
1002 N J St, Tacoma, WA for Sale
$3,250,000 USD
Apartments - FOR SALE
1/16
null | Request Cap Rate

1002 N J St
Tacoma, WA 98403
North End


HIGHLIGHTS

  • True “A” North Tacoma Location: Zero units are under construction in N. Tacoma submarket, when shovels go down returns go up as we enter a new rent gr
  • Well Maintained & Renovated: New siding and paint, new roofs, nine units underwent renovations, positioning assets for immediate rent growth.
  • Perfect Moderate Lift Value-Add: New investor to complete renovations on five remaining units, add washers/dryers throughout, and convert the plumbed
  • Outsized Return Potential: Prime market positioning creates a projected End-of-Year-5 capitalized value of $4,560,000, delivering a potential equity

OVERVIEW

Blake Investment Advisors is pleased to announce the exclusive listing of the Marguerite Apartments. The current ownership has kept the property in excellent condition and made numerous improvements to the interior and exterior of the property. Nine of fourteen apartments have been renovated to include; stainless steel refrigerators, sinks, oven/range and dishwashers, new lighting fixtures, new luxury vinyl plank flooring in living room, dining room, and kitchen, granite kitchen and bathroom countertops, tile flooring in the bathrooms. The asset’s diverse unit mix, coupled with its prime “A” location, allows for significant rent growth upon turnover, by finishing the renovations already completed by ownership on the five unrenovated apartments and/or adding ventless washers and dryers and Luxury Vinyl Plank floors in the bedrooms to all apartments. One major value-add opportunity remains after the completion of adding washers/dryers in the apartment homes; the potential to add a new unit in the space where the current common laundry room is situated. The space is already plumbed for washers/dryers, and current ownership has plans to add a studio apartment that will be made available as part of the sale. This additional income, combined with the considerable rent growth potential inherent in both the market and the property, supports a projected End-of-Year-5 Capitalized Value of $4,560,000—yielding a potential equity gain of $1,310,000 and a levered return of over 12.27% in a very safe investment and location. BIA has added funds to the 10-Year Discounted Cash Flow analysis contained herein to cover the cost of renovations as follows; $20,000 per door for the six unrenovated units, $5,000 per door for the cost to complete the addition of ventless washers/dryers for all units, $70,000 budget to finish the addition of 1 studio apartment totaling $260,000 total. Said capital improvement budget has been added to the capital stack as additional down payment in the financing breakdown.

FOR SALE DETAILS

PRICE

$3,250,000 USD

PRICE/SF

$295 USD /SF

# OF UNITS

14

PRICE/UNIT

$232,143

CAP RATE

Request Cap Rate

% LEASED

79%

SALE TYPE

Investment

BUILDING DETAILS

PROPERTY NAME

Marguerite Apartments

PROPERTY TYPE

Multi-Family

APARTMENT STYLE

Low-Rise

PROPERTY SUBTYPE

Apartments

TOTAL BUILDING SIZE

-

STORIES

3

YEAR BUILT

1967

PARKING SPACES

13

LAND DETAILS

LAND ACRES

0.2 AC

LAND SF

8,712 SF

ZONING

TACO, Pierce

APN/PARCEL ID

204020-0070

ASK ABOUT THIS PROPERTY

Gabe BlakeBlake Investment AdvisorsMore Info
206-618-2207

By clicking the button, you agree to Showcase's Terms of Use and Privacy Notice.

Gabe BlakeBlake Investment AdvisorsMore Info
206-618-2207

By clicking the button, you agree to Showcase's Terms of Use and Privacy Notice.