Log In/Sign Up
Your email has been sent.
College Park Apartments 232 College Dr NW 46 Unit Apartment Building $8,000,000 ($173,913/Unit) 5.76% Cap Rate Salem, OR 97304



Investment Highlights
- In Polk County in desirable NW Salem. 3.05-AC hilltop location with vistas and tranquil woodland setting
- Diverse mix of large units (average 1,105 SF) appealing to wide tenant base
- Value-Added- highest achieved rents fall below market levels
- 42 of the 46 units in townhouse configuration, 17 have attached garages- 3 of which are for 2 vehicles
- 17 of the 18 units built in 1999 contain a BONUS ROOM with hall closet (effectively another bedroom)
- Newly resurfaced blacktop with approximately a 2:1 parking ratio
Executive Summary
College Park Apartments is a 46-unit community of mainly 2 story structures over 10 parcels on 3.05 acres in a wooded hilltop neighborhood of NW Salem, developed in two phases. Phase I, built in 1979, consists of seven gable-roofed buildings with 28 units, 24 of which are townhomes. Phase II, built in 1999, adds three gable-roofed buildings with 18 townhomes, 14 of which include attached single-car garages, while 3 have attached two-car garages. All Phase II units, except for 1 three-bedroom/ 2-bath unit, include a bonus room with an accompanying hall closet. The property offers a diverse unit mix: 1 one-bedroom/ 1 bath, 16 one-bedroom + bonus room/ 1.5-bath (various layouts), 12 two-bedroom/ 2-bath, 2 two-bedroom/ 1-bath, 2 three-bedroom/ 1-bath, and 13 three-bedroom/ 2-bath units, ranging in size from 848 to 1,760 square feet, with an average size of 1,105 square feet. There are 89 parking spaces, providing almost a 2:1 parking ratio. Current monthly income is approximately $64,620, with a pro forma potential of $67,400 based on the highest achieved rents that still remain below Salem’s market averages as of September 2025. With its large site, townhouse-style layouts, and below-market rental rates, College Park Apartments provides both stable income and strong long-term growth potential.
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $8,000,000 | Property Subtype | Apartment |
| Price Per Unit | $173,913 | Apartment Style | Garden |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 5.76% | Lot Size | 3.05 AC |
| Gross Rent Multiplier | 10.32 | Building Size | 50,829 SF |
| No. Units | 46 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1979 |
| Zoning | RM2 - RM2 | ||
| Price | $8,000,000 |
| Price Per Unit | $173,913 |
| Sale Type | Investment |
| Cap Rate | 5.76% |
| Gross Rent Multiplier | 10.32 |
| No. Units | 46 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 3.05 AC |
| Building Size | 50,829 SF |
| No. Stories | 2 |
| Year Built | 1979 |
| Zoning | RM2 - RM2 |
Amenities
Unit Amenities
- Balcony
- Disposal
- Washer/Dryer Hookup
- Heating
- Kitchen
- Refrigerator
- Range
Site Amenities
- 24 Hour Access
- Laundry Facilities
- Tenant Controlled HVAC
- Smoke Free
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 2 | $1,245 | 860 |
| 3+1 | 2 | $1,265 | 1,020 |
| 2+2 | 12 | $1,365 | 1,137 |
| 3+2 | 13 | $1,620 | 1,344 - 1,760 |
| 1+1 | 1 | $1,400 | 848 |
| 1+1.5 | 16 | $1,373 | 848 - 1,138 |
Property Taxes
| Parcel Numbers | Total Assessment | $3,785,280 | |
| Land Assessment | $658,960 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $3,126,320 | Tax Year | 2025 Payable 2025 |
Property Taxes
Parcel Numbers
Land Assessment
$658,960
Improvements Assessment
$3,126,320
Total Assessment
$3,785,280
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025 Payable 2025
1 of 7
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
College Park Apartments | 232 College Dr NW
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.

