Rare University District income property with 8-bed main house + newer 3-bed DADU, generating $15,100/month ($181,200/year) in rental income with true zero vacancy. Tenants pay all utilities and the property has undergone significant upgrades including a nearly new DADU, renovated basement, radiant in-floor heat, mini-split, remodeled kitchen and powder room, new electrical and plumbing, and more. Stabilized NOI ˜ $160K with strong rental demand and minimal near or mid-term cap-ex. Listed at $2.55M (~6.4% cap / 14× GRM). Excellent opportunity for anyone seeking durable income in the University District.
Offer Review
Will review offers when submitted
Listing source NWMLS MLS #
2497174
Listed by
Paul Jackson,
Real Property Associates Brian Eastland,
Real Property Associates
Cable TV Deck Electric Car Charging Gas Available High Speed Internet Patio
Appliances
Terms
3rd Party Approval Required)
No
Bank Owned (REO)
No
Complex FHA Availability
Unspecified
Potential Terms
Cash Conventional
Utilities
Energy
Electric Natural Gas
Sewer
Sewer Connected
Water Source
Public
Additional Info
Waterfront
No
Air Conditioning (A/C)
Yes
Buyer Broker's Compensation
2.5%%
MLS Area #
Area 710
Number of Photos
35
Last Modification Time
Tuesday, March 31, 2026 1:42 PM
System Listing ID
5532654
Update Info
First For Sale
2026-03-24 17:26:02
Listing details based on information submitted to the MLS GRID as of Tuesday, March 31, 2026 1:42 PM.
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.
Listing information is provided by the listing agent except as follows: BuilderB indicates
that our system has grouped this listing under a home builder name that doesn't match
the name provided
by the listing broker. DevelopmentD indicates
that our system has grouped this listing under a development name that doesn't match the name provided
by the listing broker.