Log In/Sign Up
Your email has been sent.
Red Cedar Apartments 1441-1461 NW 4th St 20 Unit Apartment Building $6,300,000 ($315,000/Unit) 5.66% Cap Rate Redmond, OR 97756
Investment Highlights
- Located conveniently in the heart of North Redmond between Walmart and St Charles Hospital
- Walking access to retailers, daycare, healthcare, food service and more. Studio apartment and two car garage on 1st floor, 2nd/3rd flr townhome
Executive Summary
Two Duplex and Two Triplex Buildings. Each unit has two rentable doors. Each building on its own tax lot.
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Pro Forma - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$450,600
|
$23.89
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$22,350
|
$1.18
|
| Effective Gross Income |
$428,250
|
$22.70
|
| Taxes |
$53,547
|
$2.84
|
| Operating Expenses |
$55,905
|
$2.96
|
| Total Expenses |
$109,452
|
$5.80
|
| Net Operating Income |
$318,798
|
$16.90
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $450,600 |
| Annual Per SF | $23.89 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $22,350 |
| Annual Per SF | $1.18 |
| Effective Gross Income | |
|---|---|
| Annual | $428,250 |
| Annual Per SF | $22.70 |
| Taxes | |
|---|---|
| Annual | $53,547 |
| Annual Per SF | $2.84 |
| Operating Expenses | |
|---|---|
| Annual | $55,905 |
| Annual Per SF | $2.96 |
| Total Expenses | |
|---|---|
| Annual | $109,452 |
| Annual Per SF | $5.80 |
| Net Operating Income | |
|---|---|
| Annual | $318,798 |
| Annual Per SF | $16.90 |
Property Facts
| Price | $6,300,000 | Building Class | B |
| Price Per Unit | $315,000 | Lot Size | 0.70 AC |
| Sale Type | Investment | Building Size | 18,862 SF |
| Cap Rate | 5.66% | Average Occupancy | 100% |
| No. Units | 20 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 2023 |
| Property Subtype | Apartment | Parking Ratio | 1.27/1,000 SF |
| Apartment Style | Garden | ||
| Zoning | C1 | ||
| Price | $6,300,000 |
| Price Per Unit | $315,000 |
| Sale Type | Investment |
| Cap Rate | 5.66% |
| No. Units | 20 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | B |
| Lot Size | 0.70 AC |
| Building Size | 18,862 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 2023 |
| Parking Ratio | 1.27/1,000 SF |
| Zoning | C1 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+2.5 | 10 | $2,428 | 1,348 - 1,566 |
| Studios | 10 | $1,413 | 482 - 648 |
1 1
Property Taxes
| Parcel Numbers | Total Assessment | $1,627,510 | |
| Land Assessment | $0 | Annual Taxes | $53,547 ($2.84/SF) |
| Improvements Assessment | $0 | Tax Year | 2025 |
Property Taxes
Parcel Numbers
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$1,627,510
Annual Taxes
$53,547 ($2.84/SF)
Tax Year
2025
1 of 56
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Red Cedar Apartments | 1441-1461 NW 4th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.