Log In/Sign Up
Your email has been sent.
Hillview Condominiums 230 Grant St 10 Unit Apartment Building $3,000,000 ($300,000/Unit) 2.82% Cap Rate Ashland, OR 97520



INVESTMENT HIGHLIGHTS
- Seller Financing Available
- Five and Ten-Year Terms
- Variable Rates Starting at 2.5%
EXECUTIVE SUMMARY
Condominium development near parks, downtown entertainment, and Asante Ashland Community Hospital. Seller financing available with variable interest rates starting at 2.5% for terms of 5 and 10 years. Units range from 1,034 to 1,174 SqFt – each with two bedrooms and one full bathroom, open living and dining area, high ceilings, kitchen with granite tile counters, and all appliances included. Ground-level units with fully fenced private backyard and poured concrete patio. Average tenant occupancy of four years with current rent amount of $1,460. Association dues cover all exterior building maintenance – including roof, siding, and paint – along with 1.55 acres of common area landscaping with mature trees, plantings, and grass lawn. Inquire with agents to access additional due diligence and association documents, rent roll, P&Ls, amortization schedules, and proformas with capitalization rates up to 6.31% within five-year period.
FINANCIAL SUMMARY (PRO FORMA - 2026) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$191,334
|
$17.07
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$191,334
|
$17.07
|
| Taxes |
$34,014
|
$3.03
|
| Operating Expenses |
$43,584
|
$3.89
|
| Total Expenses |
$77,598
|
$6.92
|
| Net Operating Income |
$113,736
|
$10.15
|
FINANCIAL SUMMARY (PRO FORMA - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $191,334 |
| Annual Per SF | $17.07 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $191,334 |
| Annual Per SF | $17.07 |
| Taxes | |
|---|---|
| Annual | $34,014 |
| Annual Per SF | $3.03 |
| Operating Expenses | |
|---|---|
| Annual | $43,584 |
| Annual Per SF | $3.89 |
| Total Expenses | |
|---|---|
| Annual | $77,598 |
| Annual Per SF | $6.92 |
| Net Operating Income | |
|---|---|
| Annual | $113,736 |
| Annual Per SF | $10.15 |
PROPERTY FACTS
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Dishwasher
- Disposal
- Storage Space
- Washer/Dryer
- Kitchen
- Refrigerator
- Range
- Tub/Shower
- Yard
- Breakfast Nook
- Double Pane Windows
- Garden
- Lawn
- Office
- Patio
- Porch
- Smoke Free
- Large Bedrooms
SITE AMENITIES
- Courtyard
- Picnic Area
- Recycling
- Walking/Biking Trails
- Storage Space
- Public Transportation
- Private Bathroom
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 10 | $1,455 | 1,034 - 1,174 |
1 1
1 of 19
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Hillview Condominiums | 230 Grant 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.
