Cascade Logistics Center
8811 S 212th Street, Kent, WA 98032 · Industrial · 210,500 SF · Built 2005 · Cascade Industrial Holdings LLC
Valuation
Preliminary direct-capitalization view built from this property's records. Adjust the assumptions — the value updates instantly. This is an analytical tool, not an appraisal.
NOI, trailing 12 mo$1,541,611Jul 2025 – Jun 2026 · from booked actuals
Cap rate basis5.90%current · user entered
Current recorded value$26,100,000current · user entered
Rentable area210,500 SF
Interactive direct capitalization
Implied value—
Value per SF—
Forward value (grown NOI)—
Implied value = NOI ÷ cap rate. User assumptions are labeled as such; the AI assistant will clearly separate record data from your inputs when discussing value.
Scenario table
| Scenario | NOI assumption | Cap rate | Implied value | Value per SF |
|---|---|---|---|---|
| Conservative | $1,464,530 | 6.40% | $22,883,288 | $109 |
| Base case | $1,541,611 | 5.90% | $26,129,000 | $124 |
| Optimistic | $1,618,692 | 5.40% | $29,975,769 | $142 |
Scenarios flex NOI ±5% and the cap rate ±50 bps around the basis shown above. Discounted cash flow and comparable-transaction methods arrive with the Financial Intelligence phase.
Value history & sources
Valuation — Cascade Logistics Center
current
$26,100,000 · user entered
historical
$21,900,000 · financial report · Appraisal Summary — June 2022 (Jun 20, 2022)