929 N 98th St Seattle
Listing provided by NWMLS, courtesy of CBRE INC
Ask the Agent℠
Ask the Agent℠
Thank You
An agent will contact you soon.
Description: Willow Tree Apartments, a 10-unit value-add investment opportunity with development upside in North Seattle. Built in 1984, the Property features an ideal mix of 6 one-bedroom and 4 two-bedroom units, with washers and dryers. RUBS program in-place and parking income. In 2017, Willow Tree?s zoning was adjusted to become a part of the Licton Springs Village, allowing a higher density with no parking restrictions. Prelim architect drawings allow for 13 to 14 additional units.
Interior
Approx. Sq Ft:
10,584 ft²
Energy Source:
Electric
Heating and Cooling:
Baseboard
Floor Covering:
Laminate Hardwood, Wall to Wall Carpet
Amenities:
Storage, See Remarks
Utilities
Water Company:
Seattle
Sewer:
Available
Location
City:
Seattle
State:
WA
Zip Code:
98103
Area:
705
County:
King
School District:
Seattle
Latitude:
47.70025900
Longitude:
-122.34609200
Building
Year Built:
1984
Roof:
Composition
Exterior:
No
Number of Units in Building:
10
School
School District:
Seattle
Junior High:
Buyer To Verify
Elementary School:
Buyer To Verify
Senior High:
Buyer To Verify
Lot
Lot Sq Ft:
6,756 ft²
Lot Dimensions:
50x135x50x135
Number of Stories in Building:
4
Site
Community Name:
Northgate
Rent
Terms:
Cash Out
Finance & Taxes
Homeowner Dues (monthly):
None
Tax Expense:
$15,733
Insurance Expenses:
3224
Electrical Expenses:
0
Heating Expenses:
0
Other Expenses:
8842
Total Expenses:
40097
Tax Year:
2019
Gross Scheduled Income:
178305
Vacancy Rate:
5
Gross Adjusted Income:
169390
Total Expenses:
40097
Net Operating Costs:
129293
Gross Rent Multiplier:
17
Total Monthly Income:
14438
Unit 1
Description Unit 1:
21
Sq Ft Unit 1:
600 ft²
Bedrooms Unit 1:
1
Bathrooms Unit 1:
1.00
Range/Oven Unit 1:
Y
Refrigerator Unit 1:
Y
Dishwasher Unit 1:
Y
Washer/Dryer Unit 1:
Y
Fireplaces Unit 1:
0
Rent Unit 1:
$1,195
Unit 2
Description Unit 2:
22
Sq Ft Unit 2:
600 ft²
Bedrooms Unit 2:
1
Bathrooms Unit 2:
1.00
Range/Oven Unit 2:
Y
Refrigerator Unit 2:
Y
Dishwasher Unit 2:
Y
Washer/Dryer Unit 2:
Y
Fireplaces Unit 2:
0
Rent Unit 2:
$1,195
Unit 3
Description Unit 3:
23
Sq Ft Unit 3:
600 ft²
Bedrooms Unit 3:
1
Bathrooms Unit 3:
1.00
Range/Oven Unit 3:
Y
Refrigerator Unit 3:
Y
Dishwasher Unit 3:
Y
Washer/Dryer Unit 3:
Y
Fireplaces Unit 3:
0
Rent Unit 3:
$1,195
Unit 4
Description Unit 4:
24
Sq Ft Unit 4:
600 ft²
Bedrooms Unit 4:
1
Bathrooms Unit 4:
1.00
Range/Oven Unit 4:
Y
Refrigerator Unit 4:
Y
Dishwasher Unit 4:
Y
Washer/Dryer Unit 4:
Y
Fireplaces Unit 4:
0
Rent Unit 4:
$1,225
Unit 5
Description Unit 5:
31
Sq Ft Unit 5:
850 ft²
Bedrooms Unit 5:
2
Bathrooms Unit 5:
1.00
Range/Oven Unit 5:
Y
Refrigerator Unit 5:
Y
Dishwasher Unit 5:
Y
Washer/Dryer Unit 5:
Y
Fireplaces Unit 5:
0
Rent Unit 5:
$1,495
Unit 6
Description Unit 6:
32
Sq Ft Unit 6:
600 ft²
Bedrooms Unit 6:
1
Bathrooms Unit 6:
1.00
Range/Oven Unit 6:
Y
Refrigerator Unit 6:
Y
Dishwasher Unit 6:
Y
Washer/Dryer Unit 6:
Y
Fireplaces Unit 6:
0
Rent Unit 6:
$1,195
Mortgage Calculator
Use this calculator to estimate your monthly mortgage payment, including taxes and insurance. Simply enter
the price of the home, your down payment and loan term. Property taxes are based on the last
known value for this property or 0.012 of property
price when data is unavailable. Your interest rate and insurance rates will vary based on
credit score, loan type, etc.
This amortization schedule shows how much of your monthly payment will go towards the principle and how
much will go towards the interest.
| Month | Principal | Interest | P&I | Balance |
|---|---|---|---|---|
| Year | Principal | Interest | P&I | Balance |
Listing provided by NWMLS,
courtesy of CBRE INC