Share This Listing

Message

930 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Waverly Court Building 2510-2524 SE Clinton St 13,726 SF 100% Leased Retail Building Portland, OR 97202 $2,600,000 ($189.42/SF) 6.46% Cap Rate

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Fully Lesaed to Long Term Commercial Tenants
  • Seller Financing Available for Qualified Borrower
  • (11) Apartment Units Leased at Below Market Rates

EXECUTIVE SUMMARY

Marcus & Millichap has been exclusively selected to list for sale Waverly Court. This fully leased, mixed-use asset is well located at 2510-2524 SE Clinton Street in Southeast Portland's Division-Clinton Neighborhood. The property consists of 14,178 square feet of gross building area situated over two stories on an 8,240 square foot lot zoned Commercial Mixed-Use 1 (CM1). The building is currently 100% occupied by (6) commercial tenants on the main level and (11) residential tenants on the second level. There are nine (9) studios and (2) one-bedroom apartments.
The commercial tenants are currently on modified gross leases with lease expirations dates ranging from 1 to 4 years with an average lease term of 2.25 years. These staggered leases help reduce risk for an investor while they increase rents to market rates and convert leases to a Triple Net (NNN) expense reimbursement structure during renewal periods.
On average, the (11) apartment units are leased at a monthly rent that is more than 11% below market. This provides an investor another opportunity to further add value over time by improving units, increasing rents, and implementing residential utility bill-backs (RUBS).

FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access

ANNUAL ANNUAL PER SF
Gross Rental Income $99,999 $9.99
Other Income - -
Vacancy Loss - -
Effective Gross Income $99,999 $9.99
Taxes - -
Operating Expenses - -
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 -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $99,999
Annual Per SF $9.99
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $99,999
Annual Per SF $9.99
Net Operating Income
Annual $99,999
Annual Per SF $9.99

PROPERTY FACTS Under Contract

Sale Type
Investment
Sale Condition
1031 Exchange
Property Type
Retail
Property Subtype
Storefront Retail/Office
Building Size
13,726 SF
Building Class
C
Year Built
1913
Price
$2,600,000
Price Per SF
$189.42
Cap Rate
6.46%
NOI
$167,891
Percent Leased
100%
Tenancy
Multiple
Building Height
2 Stories
Building FAR
1.66
Lot Size
0.19 AC
Zoning
CM1 - CM1 - Commercial Mixed-Use 1
Frontage
142’ on Clinton St

AMENITIES

  • Bus Line
  • Signage

MAJOR TENANTS Click Here to Access

  • TENANT
  • INDUSTRY
  • SF OCCUPIED
  • RENT/SF
  • LEASE TYPE
  • LEASE END
  • Clinton Street Pub
  • Retailer
  • 99,999 SF
  • $9.99
  • Lorem Ipsum
  • Jan 0000
  • Clinton Street Records
  • Retailer
  • 99,999 SF
  • $9.99
  • Lorem Ipsum
  • Jan 0000
  • Clinton Street Theater
  • Retailer
  • 99,999 SF
  • $9.99
  • Lorem Ipsum
  • Jan 0000
  • Gilly's Salon
  • Retailer
  • 99,999 SF
  • $9.99
  • Lorem Ipsum
  • Jan 0000
  • La Dolce Vita
  • Retailer
  • 99,999 SF
  • $9.99
  • Lorem Ipsum
  • Jan 0000
  • Lucky Horseshoe Lounge
  • Retailer
  • 99,999 SF
  • $9.99
  • Lorem Ipsum
  • Jan 0000
TENANT INDUSTRY SF OCCUPIED RENT/SF LEASE TYPE LEASE END
Clinton Street Pub Retailer 99,999 SF $9.99 Lorem Ipsum Jan 0000
Clinton Street Records Retailer 99,999 SF $9.99 Lorem Ipsum Jan 0000
Clinton Street Theater Retailer 99,999 SF $9.99 Lorem Ipsum Jan 0000
Gilly's Salon Retailer 99,999 SF $9.99 Lorem Ipsum Jan 0000
La Dolce Vita Retailer 99,999 SF $9.99 Lorem Ipsum Jan 0000
Lucky Horseshoe Lounge Retailer 99,999 SF $9.99 Lorem Ipsum Jan 0000
Walk Score®
Walker's Paradise (94)
Bike Score®
Biker's Paradise (94)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

NEARBY MAJOR RETAILERS

barre3
New Seasons Market
Fit Body Boot Camp
Starbucks
Safeway
Royal Bank of Canada
Columbia Bank
Tempo
Dutch Bros
Soccer Shots

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
R270400
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$416,770
  • Listing ID: 30307656

  • Date on Market: 12/7/2023

  • Last Updated:

  • Address: 2510-2524 SE Clinton St, Portland, OR 97202

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}