Waverly Court 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




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).
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
![]() |
PROPERTY FACTS
Sale Type
Investment
Sale Condition
1031 Exchange
Property Type
Retail
Property Subtype
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)
NEARBY MAJOR RETAILERS










PROPERTY TAXES
Parcel Number | R270400 | Improvements Assessment | $0 (2023) |
Land Assessment | $0 (2023) | Total Assessment | $392,860 (2023) |