Bellingham Duplex Financial Analysis

I have the honor of presenting this beautifully remodeled duplex for sale in North Bellingham. Both 2 bedroom/1 bathroom units have been completely remodeled from new flooring, new kitchens & baths to new siding and paint inside and out. There are no shared walls and have private backyards and patios.

For an Investor:  I think these should rent out for around $2,200/month each. And there shouldn’t need to be much allocated for repairs and maintenance. 

Monthly Income:  $4,400

Gross Scheduled Income:  $52,800

3% Vacancy Rate:  $1,584

Gross Adjusted Income:  $51,216

Annual Expenses:

Taxes:  $5,092

Insurance:  $1,646

Water/Sewer:  $1,440

Total Expenses:  $8,178

Net Operating Income:  $43,038

Financing

25% Down Payment: $175,0000

Financed:  $525,000

Interest Rate:  7.25%

Term:  30 Years

P&I Payment:  $3,606

Payment w/Taxes and Insurance: $4,167

Looks like it Pencils! 

Owner Occupied Example:  And if you purchased it to live in one side, you could do a conventional loan with 3% down with a payment of $5,138 (including P&I, MI, Taxes & Insurance). Rent the other side out for $2,200/month. 

Property Description:  Following is the listing description and Property Website and Video links. 

"Just minutes from Puget Sound and downtown Bellingham, this beautifully re-imagined single-level duplex is a rare investment opportunity! It presents an ideal setup for rental income, multigenerational living or for owner-occupancy (offering more flexibility for financing options). Each 852 sq ft unit is a mirror image of sleek simplicity: vaulted ceilings in the great room, quartz kitchen countertops, crisp white craftsman style cabinets, stainless appliances and vinyl wood plank flooring throughout. Every detail has been upgraded, from the new windows and siding to the plumbing and electrical fixtures and the fresh paint inside and out. 

Enjoy privacy and space with individual patios, partially fenced backyards, and no interior shared walls, with carports and storage/laundry rooms separating the units. Each unit has a carport plus additional driveway parking, and there's room for full-size laundry appliances in the dedicated utility rooms. Set across the street from Alderwood Elementary and just blocks to the Marine Drive Park & Trail with stunning views the Sound, this location offers opportunities for outdoor recreation with peaceful surroundings and quick access to everything Bellingham has to offer." 

Property Website 

Cinematic Video

 
 
 

King County Market Summary – June 20, 2025

Stats by Kat

Inventory:  The King County housing market continues to hum along with steady energy, though signs of shifting momentum are beginning to show. Last week, 468 new listings came on the market while 403 homes went under contract. Inventory now sits at 1.6 months, still leaning seller-friendly, but offering more breathing room for buyers than we've seen recent months.

How Fast are Homes Selling? For sellers, the pace has been slowing somewhat. However, homes that are priced well and presented properly are still moving quickly, with 36% of listings that hit the market in early June going under contract in just seven days. That number climbs to 42% when we expand the window to 14 days for homes listed between mid and late May. The median days on market for recently sold homes is just 6, reinforcing the power of a strong launch. But the average sits at 16, signaling that overpriced or under-prepared listings are beginning to linger.

Current Contract Terms:  Buyer behavior reflects a slightly more cautious but still competitive landscape. Of the sales negotiated between June 11th and 17th, 27% of sellers received multiple offers. Many buyers are including key contingencies in their offers, 34% of contracts included an inspection contingency (this number remains low because it has become much more customary in our area for sellers to provide an Inspection Report to buyers) and 69% included a financing addendum. Buyers are being a lot more selective, taking their time to make decisions and are being far less reckless.

Home Sales Data for Previous 30 Days:  When it comes to pricing, the results speak volumes. Forty-one percent of homes sold above asking price over the past 30 days. Eighteen percent sold for 5% or more above list, 9% topped 10% over, and a small but noteworthy 2% closed for 20% or more above asking. That said, 35% of homes sold below list price, a clear indicator that the market is not rewarding overly ambitious pricing. In this environment, strategic pricing is essential to capture attention early and avoid chasing the market later.

Year Over Year:  Lets look at May 2025 versus May 2024 data.  There were 20% more new listings coming on the market this May than last year and there were 62% more homes available for sale in King County. And Month’s Supply of Inventory was up 50%. However the total number of closed sales was down 14% YoY for May. So there were less buyers buying homes, but there were more new listings and a lot more homes for sale. May 2025 was definitely a much softer market for sellers than May 2024.

Conclusion:  So… where do things stand as we head into summer? The market remains active and rewarding for sellers who list their homes with a smart strategy. But buyers now have a bit more leverage, and they’re using it. Interest rates remain a key factor and demand is starting to wane with buyers becoming more selective.

The bottom line: If you’re selling, your first week on the market is still your best shot at success. And if you're buying, opportunities are out there, 73% of the buyers that got under contract last week did not have to compete!! As always, the key is preparation, positioning, and having a smart plan in place.

Ready to make your move? Let’s talk strategy.

— Kat

 
 
 

As always, thank you for taking the time to read this version of Stats by Kat. Please feel free to reach out. I value your questions and comments! And don’t forget to follow me on Social Media (links are below), as the most up to date information on our real estate market will also be covered in my most recent videos. And check out a variety of playlists on my YouTube Channel.

Tips for Sellers & Buyers

Since I’ve started creating content in 2023, I’ve put together several hundred videos to help Buyers and Sellers navigate our local real estate market. Here are a couple of the more popular Playlists:

Real Estate Tips for Sellers

Real Estate Tips for Buyers

Katherine Howard | Broker
Windermere Real Estate/HLC
13901 NE 175th Street | Suite 100
Woodinville, WA 98072

 
instagramfacebooktiktokyoutubelinkedin
 
 
emailphone
 
© ‌2025‌ Windermere Real Estate / All rights reserved.
If you are already working with an agent, this is not meant as a solicitation for that business.
Not interested in these emails? Unsubscribe here.