31624 W Rutherford Street, Carnation, WA 98014

$1,299,900
3,936
SqFt

Show Photos

Verify your account to unlock exclusive photos, mortgage tools, and more.

Listing courtesy of Real Broker LLC.

List Price
$1,299,900
Status
ACTIVE
MLS#
2580823
Days on Market
289
Style
55 - 5-9 Units
Building Condition
Average
Finished SqFt
3,936
Area Total SqFt
3936
Annual Tax Ammount
9192
Lot Size (sq ft)
15,152
Sewer
Sewer Connected

Property Description

RARE OPPORTUNITY TO ACQUIRE A SIX-UNIT APARTMENT BUILDING IN DOWNTOWN CARNATION. SELLER FINANCING OFFERED. Situated on a 15,152 SF corner lot with R-24 zoning, the property offers future expansion or redevelopment potential (buyer to verify), adding long-term value beyond the existing improvements. Unit mix consists of (3) 2-bedroom and (3) 1-bedroom units. Long-term month-to-month tenants provide flexibility for future improvements and repositioning. CURRENT RENTS ARE WELL BELOW PROJECTED MARKET RENTS FOLLOWING RENOVATIONS, creating significant value-add potential. Additional income is generated through on-site common laundry, and tenants reimburse the owner for utilities, helping offset operating expenses. Additional features include ample parking, a roof with substantial remaining useful life, and recently replaced upper decks. Ideally located in downtown Carnation, minutes from Snoqualmie with convenient access to SR 520, Redmond, Bellevue, and Microsoft. A COMPELLING VALUE-ADD MULTIFAMILY OPPORTUNITY WITH FLEXIBLE SELLER FINANCING, STRONG RENTAL UPSIDE, AND LONG-TERM REDEVELOPMENT POTENTIAL IN ONE OF KING COUNTY’S MOST SUPPLY-CONSTRAINED RENTAL MARKETS.

Additional Information

List Date
2025-11-25 15:27:22
Community
Carnation
Net Operating Income
$75,403
Gross Adjusted Income
$108,797
Gross Scheduled Income
$109,896
Total Monthly Income
$9,158
Insurance Expenses
$4,140
Water/Sewer/Garbage Expenses
$11,250
Gross Rent Multiplier
11
Total Expenses
$33,394
Cap Rate
6
Vacancy Rate
1
Total Number of Units
6
Unit Name
31624
Potential Terms
Conventional, Owner Will Carry
Year Built
1964
View
Territorial
Roof
Torch Down
Electric Expenses
540
Other Expenses
8272
Energy Source
Electric
School District
Riverview
Total Monthly Income
$9,158
Gross Scheduled Income
$109,896
Vacancy Rate
1
Gross Adjusted Income
$108,797
Tax Year
2026
Insurance Expense
$4,140
W/S/G Expenses
$11,250
Total Expenses
$33,394
Net Operating Income
$75,403
Gross Rent Multiplier
11
Cap Rate
6
Based on information submitted to the MLS GRID as of . All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information.
IDX information is provided exclusively for consumers’ personal noncommercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.

Mortgage Calculator

Amount of Loan
Annual Interest Rate
%
Term of Loan
Years

Does not include any taxes or fees.
Please consult a financial professional.
Calculator source: Real Geeks