5801 Road 92, Pasco, WA 99301

Show Photos

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

Listing Broker: Lybbert Fielding Real Estate; Cody Fielding; 509-492-8611; cody@lfre.com

List Price
$9,700,000
Status
ACTIVE
MLS#
2594995
Style
54 - 4-Plex
Building Condition
Very Good
Finished SqFt
40,572
Area Total SqFt
40572
Annual Tax Ammount
59293
Lot Size (sq ft)
83,200
Sewer
Sewer Connected

Property Description

Vintage Park is a turnkey, stabilized 28-unit multifamily investment property in the growing Tri-Cities market. Built in 2024, the property consists of seven fourplex buildings featuring spacious, two-story townhomes, each offering 3 bedrooms, 2.5 bathrooms, 1,449 finished square feet, and an attached garage. Each residence features modern finishes, private laundry, a fenced backyard, and dedicated parking. The property offers four parking spaces per unit and has demonstrated strong rental demand, with a trailing 12-month vacancy rate of just 2.6%. Conveniently located in West Pasco near shopping, dining, schools, and major transportation corridors, Vintage Park is also just 0.7 miles from the planned 1,200-acre Broadmoor mixed-use development. With newer construction, strong occupancy, established property management, and minimal deferred maintenance, Vintage Park offers investors immediate cash flow and long-term growth potential. Seller is a licensed real estate broker in Washington State.

Additional Information

Community
Pasco
Net Operating Income
$547,609
Gross Adjusted Income
$744,967
Gross Scheduled Income
$765,091
Total Monthly Income
$66,093
Insurance Expenses
$9,026
Water/Sewer/Garbage Expenses
$26,092
Gross Rent Multiplier
239.08
Total Expenses
$197,358
Cap Rate
5.65
Vacancy Rate
3
Unit Name
5801
Potential Terms
Cash, Conventional
Year Built
2024
Roof
Composition
Electric Expenses
3090
Other Expenses
99857
Energy Source
Electric
School District
Pasco
Total Monthly Income
$66,093
Gross Scheduled Income
$765,091
Vacancy Rate
3
Gross Adjusted Income
$744,967
Tax Year
2026
Insurance Expense
$9,026
W/S/G Expenses
$26,092
Total Expenses
$197,358
Net Operating Income
$547,609
Gross Rent Multiplier
239.08
Cap Rate
5.65
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.

What’s Your Home Worth in Today’s Market?

Get a free, instant estimate from Matt Stark, Windermere Real Estate

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