Log In/Sign Up
Your email has been sent.
Hillview Condominiums 230 Grant St 10 Unit Apartment Building $2,250,000 ($225,000/Unit) 4.02% Cap Rate Ashland, OR 97520



Investment Highlights
- Seller Financing Available
- Three-Year Term
- Flat 3.75% Interest Rate
Executive Summary
Rare ten-unit investment available within the Hillview Condominium development near parks, downtown entertainment, and Asante Ashland Community Hospital. Seller financing available with variable interest rates starting at 2.5% for up to six 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 |
$188,760
|
$16.84
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$9,438
|
$0.84
|
| Effective Gross Income |
$179,322
|
$16.00
|
| Taxes |
$32,434
|
$2.89
|
| Operating Expenses |
$56,340
|
$5.03
|
| Total Expenses |
$88,774
|
$7.92
|
| Net Operating Income |
$90,548
|
$8.08
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $188,760 |
| Annual Per SF | $16.84 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $9,438 |
| Annual Per SF | $0.84 |
| Effective Gross Income | |
|---|---|
| Annual | $179,322 |
| Annual Per SF | $16.00 |
| Taxes | |
|---|---|
| Annual | $32,434 |
| Annual Per SF | $2.89 |
| Operating Expenses | |
|---|---|
| Annual | $56,340 |
| Annual Per SF | $5.03 |
| Total Expenses | |
|---|---|
| Annual | $88,774 |
| Annual Per SF | $7.92 |
| Net Operating Income | |
|---|---|
| Annual | $90,548 |
| Annual Per SF | $8.08 |
Property Facts
| Price | $2,250,000 | Building Class | B |
| Price Per Unit | $225,000 | Lot Size | 0.35 AC |
| Sale Type | Investment | Building Size | 11,208 SF |
| Cap Rate | 4.02% | Average Occupancy | 90% |
| Sale Condition | Bulk/Portfolio Sale | No. Stories | 2 |
| No. Units | 10 | Year Built/Renovated | 2003/2026 |
| Property Type | Multifamily | Parking Ratio | 0.89/1,000 SF |
| Property Subtype | Apartment | Cross Streets | N Main St |
| Apartment Style | Townhome | ||
| Zoning | R-2 - R-2 zoning district is designated for residential areas suitable for urban living, specifically designed for intermediate residential densities. | ||
| Price | $2,250,000 |
| Price Per Unit | $225,000 |
| Sale Type | Investment |
| Cap Rate | 4.02% |
| Sale Condition | Bulk/Portfolio Sale |
| No. Units | 10 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | B |
| Lot Size | 0.35 AC |
| Building Size | 11,208 SF |
| Average Occupancy | 90% |
| No. Stories | 2 |
| Year Built/Renovated | 2003/2026 |
| Parking Ratio | 0.89/1,000 SF |
| Cross Streets | N Main St |
| Zoning | R-2 - R-2 zoning district is designated for residential areas suitable for urban living, specifically designed for intermediate residential densities. |
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
Somewhat walkable
30/100
Exceptionally drivable
90/100
Limited public transit
30/100
Fairly bikeable
40/100
Property Taxes
| Parcel Numbers | Total Assessment | $3,003,140 | |
| Land Assessment | $0 | Annual Taxes | $32,434 ($2.89/SF) |
| Improvements Assessment | $0 | Tax Year | 2026 |
Property Taxes
Parcel Numbers
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$3,003,140
Annual Taxes
$32,434 ($2.89/SF)
Tax Year
2026
1 of 20
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.
