903 31st Street NE, Auburn, WA 98002

$1,000,000
3,806
SqFt

Show Photos

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

Listing courtesy of Skyline Properties, Inc..

List Price
$1,000,000
Status
ACTIVE
MLS#
2548746
Days on Market
25
Style
54 - 4-Plex
Finished SqFt
3,806
Area Total SqFt
3806
Annual Tax Ammount
10671.17
Lot Size (sq ft)
9,600
Sewer
Sewer Connected

Property Description

Here's your opportunity to acquire a well-maintained, fully occupied 4-plex offering immediate cash flow from day one. Unique townhome configuration to each unit offers spacious living areas and attractive layouts that support strong tenant retention. Units are each 2 bedrooms and 1 bath, feature laminate flooring, and a 1-car garage. The property benefits from its proximity to major commuting routes, shopping, schools, public transportation, and employment centers throughout Auburn, Kent, and the greater South King County market. The property's desirable location and multi-family configuration make it an excellent addition to an investment portfolio or a strong entry into the Puget Sound multi-family market.

Additional Information

List Date
2026-07-03 21:09:13
Community
Auburn
Net Operating Income
$6,799,242
Gross Adjusted Income
$92,352
Gross Scheduled Income
$92,352
Total Monthly Income
$7,696
Insurance Expenses
$3,364
Water/Sewer/Garbage Expenses
$3,964
Gross Rent Multiplier
10.8
Total Expenses
$24,359
Cap Rate
6.8
Total Number of Units
4
Unit Name
903
Potential Terms
Cash, Conventional, FHA, VA Loan
Year Built
1984
Roof
Composition
Site Features
Cable TV, Fenced-Partially, High Speed Internet, Patio
Other Expenses
6360
Energy Source
Electric
School District
Auburn
Total Monthly Income
$7,696
Gross Scheduled Income
$92,352
Gross Adjusted Income
$92,352
Tax Year
2025
Insurance Expense
$3,364
W/S/G Expenses
$3,964
Total Expenses
$24,359
Net Operating Income
$6,799,242
Gross Rent Multiplier
10.8
Cap Rate
6.8
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