Primary listing photo
Listing photo 2
Listing photo 3
Listing photo 4
Listing photo 5

21 E Sullivan Street, Allyn, WA, 98524

6beds
6baths
3,502sqft
$949,900
$271price/sqft
$5,961/moest. monthly cost
$238,440/yrincome needed

About This Home

Exceptional newer construction duplex with North Bay views in Allyn! Built in 2022, this thoughtfully designed 2-story duplex offers a rare investment or living opportunity with two identical mirrored units, each featuring a spacious open-concept layout, high ceilings, and durable vinyl plank flooring throughout. Each unit includes a beautifully appointed kitchen with an 8-foot quartz island, farmhouse sink, propane range, crown molding cabinetry, and soft-close cabinets, ideal for everyday living and entertaining. The primary suite offers a walk-in closet and an ensuite bath with soaking tub, oversized walk-in shower, and double sinks. Additional features include tankless on-demand water heaters, dedicated mudrooms, and two-car garages for each unit. Situated on a fully fenced 7,841 sq ft lot, the property offers peaceful North Bay territorial and partial water views. Conveniently located near Lakeland Village Golf Course and the Allyn waterfront. Investment highlights include projected gross rents of $67,080 annually, 6% vacancy estimate, and adjusted gross income of $63,055. Operating expenses approximately $6,585 annually with an estimated NOI of $56,470. At a list price of $989,000, this reflects an approximate 5.7% cap rate. Buyer to verify all information to their satisfaction.

Getting Around

34
WalkingCar-Dependent
0
TransitVery Limited Transit
25
BikeSomewhat Bikeable

Schools

3/10
Belfair Elementary SchoolGrades PK-53.9 mi
4/10
Hawkins Middle SchoolGrades 6-82.3 mi
2/10

Construction

Condition

  • Property condition: Very Good
  • Year built: 2022

Materials

  • Foundation: Poured Concrete
  • Roof: Composition
  • Construction materials: Cement Planked,Cement Plank

Type & Style

  • Home type: MultiFamily
  • Architectural style: Duplex
  • Property subType: Duplex

Interior

Appliances

  • Appliances included: Tankless Water Heater

Bedrooms & Bathrooms

  • Bedrooms: 6
  • Bathrooms: 6

Features

  • Flooring: Vinyl Plank

Heating & Cooling

  • Heating features: Forced Air,Electric,Propane
  • Cooling features: None

Interior Area

  • Total structure area: 3,502
  • Total interior livable area: 3,502 sqft

Property

Details

  • Parcel number: 122205060001
  • Zoning description: Multi-Family,Residential
  • Special condition: Standard

Features

  • Has view: Yes
  • View description: Bay,Canal,Sound,Territorial
  • Has water view: Yes
  • Water view: Bay,Canal,Sound

Lot

  • Lot size: 7,840 sqft
  • Features: Dead End Street,Paved,Cable TV,Fenced-Partially,High Speed Internet,Patio,Propane

Parking

  • Total spaces: 17
  • Parking features: Garage
  • Attached garage spaces: 4
  • Covered spaces: 4
  • Uncovered spaces: 13