102 Garden Hill Road W, Elma, WA 98541

$1,100,000
5,088
SqFt

Show Photos

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

Listing courtesy of Riley Jackson Real Estate Inc..

List Price
$1,100,000
Status
ACTIVE
MLS#
2480941
Days on Market
340
Style
54 - 4-Plex
Building Condition
Average
Finished SqFt
5,088
Area Total SqFt
5088
Annual Tax Ammount
8558
Internet Provider
XFinity
Lot Size (sq ft)
391,604
Sewer
Septic Tank
Offer Review Date
2026-02-25

Property Description

Exceptional investment and future development opportunity in Elma. Two duplexes (4 total rental units) situated across three adjoining parcels totaling 8.99 acres with GR – General Residential zoning.Current NOI of $40,281 with rents slightly below market, offering immediate upside through rent adjustments. Property is served by City water with septic systems in place; sewer connections are nearby (buyer to verify availability and capacity). No floodplain issues reported.Ample frontage on Garden Hill Rd provides strong access and potential layout flexibility for future development. Adjoining parcels include areas of commercial-grade alder timber, adding additional value components.Rare opportunity to acquire nearly 9 acres with in-place income — ideal for investors seeking land banking with cash flow or developers exploring subdivision potential. Shown by appointment only. Do not disturb tenants.

Additional Information

List Date
2025-08-20 21:58:11
Community
Strawberry Hill
Net Operating Income
$40,281
Gross Adjusted Income
$53,400
Gross Scheduled Income
$53,400
Total Monthly Income
$4,450
Insurance Expenses
$1,825
Water/Sewer/Garbage Expenses
$4,395
Gross Rent Multiplier
17.17
Total Expenses
$14,778
Cap Rate
3.66
Total Number of Units
4
Unit Name
102
Potential Terms
Cash, Conventional
Year Built
1979
View
Territorial
Roof
Composition
Site Features
Cable TV, High Speed Internet
Energy Source
Electric
School District
Elma
Total Monthly Income
$4,450
Gross Scheduled Income
$53,400
Gross Adjusted Income
$53,400
Tax Year
2026
Insurance Expense
$1,825
W/S/G Expenses
$4,395
Total Expenses
$14,778
Net Operating Income
$40,281
Gross Rent Multiplier
17.17
Cap Rate
3.66
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