Log In/Sign Up
Your email has been sent.
426 NW 11th St 12 Unit Apartment Building $2,400,000 ($200,000/Unit) 4.80% Cap Rate Corvallis, OR 97330
Investment Highlights
- Within 1 mile to Oregon State University
- Dedicated Parking and Bike Storage
- On site laundry
Executive Summary
426 NW 11th St. Corvallis, OR 97330 is located approximately .7 mile from the center of Oregon State University; .6 miles from Downtown Corvallis business corridor; 1.1 miles to Reser Stadium. Built in 1964, with renovations in 2020-2023, the property is comprised of the following residential units:
12 - Two Bedroom / One Bathroom Units.
2 - On site laundry facilities
12 - Personal Storage Lockers
1250 SW E St, Corvallis, OR 97330 is being offered as a turn-key investment opportunity. All units are currently under lease with potential increase in cash flow by capitalizing on annual rental increases. The property has an on-site laundry facility on the basement level and upper level with four coin operated washer/dryer units.
The property features on-site parking for convenience and landscaped lawn areas.
Tenants pay electric, as each unit is separately metered. Common-area meters include laundry space and outdoor lighting. Water is provided on a single meter to the property and could be prorated back to tenants on new lease structures.
Recent Appraisal on file with Listing Broker at List Price. Currently operating with 25% vacancy rate due to recent updating of units.
12 - Two Bedroom / One Bathroom Units.
2 - On site laundry facilities
12 - Personal Storage Lockers
1250 SW E St, Corvallis, OR 97330 is being offered as a turn-key investment opportunity. All units are currently under lease with potential increase in cash flow by capitalizing on annual rental increases. The property has an on-site laundry facility on the basement level and upper level with four coin operated washer/dryer units.
The property features on-site parking for convenience and landscaped lawn areas.
Tenants pay electric, as each unit is separately metered. Common-area meters include laundry space and outdoor lighting. Water is provided on a single meter to the property and could be prorated back to tenants on new lease structures.
Recent Appraisal on file with Listing Broker at List Price. Currently operating with 25% vacancy rate due to recent updating of units.
Financial Summary (Pro Forma - 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 (Pro Forma - 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 Under Contract
| Price | $2,400,000 | Apartment Style | Low-Rise |
| Price Per Unit | $200,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.25 AC |
| Cap Rate | 4.80% | Building Size | 13,200 SF |
| Gross Rent Multiplier | 17.15 | Average Occupancy | 75% |
| No. Units | 12 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1964/2020 |
| Property Subtype | Apartment | Parking Ratio | 0.61/1,000 SF |
| Zoning | RS-9 - Medium Density Residential | ||
| Price | $2,400,000 |
| Price Per Unit | $200,000 |
| Sale Type | Investment |
| Cap Rate | 4.80% |
| Gross Rent Multiplier | 17.15 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.25 AC |
| Building Size | 13,200 SF |
| Average Occupancy | 75% |
| No. Stories | 3 |
| Year Built/Renovated | 1964/2020 |
| Parking Ratio | 0.61/1,000 SF |
| Zoning | RS-9 - Medium Density Residential |
Amenities
Unit Amenities
- Kitchen
- Refrigerator
- Range
- Tub/Shower
- Freezer
Site Amenities
- 24 Hour Access
- Controlled Access
- Tenant Controlled HVAC
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 12 | $1,295 | 907 |
1 1
Walk Score®
Very Walkable (83)
Bike Score®
Biker's Paradise (100)
Property Taxes
| Parcel Number | 119812 | Total Assessment | $796,782 |
| Land Assessment | $0 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $0 | Tax Year | 2025 |
Property Taxes
Parcel Number
119812
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$796,782
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
426 NW 11th 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.