Log In/Sign Up
Your email has been sent.
Halsey Highlands Apartments 455 W D St 20 Unit Apartment Building $2,600,000 ($130,000/Unit) 7% Cap Rate Halsey, OR 97348
INVESTMENT HIGHLIGHTS
- Townhome Style Apartments. Well Maintained 20 Unit Complex located in the heart of the Willamette Valley Oregon. Property consists of 5 Four Plex's.
- Courtyard in the center of units for all to enjoy.
EXECUTIVE SUMMARY
Townhome Style Apartments. Well Maintained 20 Unit Complex located in the heart of the Willamette Valley Oregon. Property consists of 5 Four Plex's. (19) 2 Bed 1.5 Bath and (1) 1 Bed 1 Bath units. Laundry Facilities and Parking on Site. Newer roofs on all buildings. Several units have been turned and updated in the last few years. Nice setting with a Courtyard available to all Tenants. Patio areas in back of each Apartment, could be individually fenced for Tenant privacy.
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$295,080
|
$15.76
|
| Other Income |
$8,100
|
$0.43
|
| Vacancy Loss |
$14,754
|
$0.79
|
| Effective Gross Income |
$288,426
|
$15.41
|
| Taxes |
$16,237
|
$0.87
|
| Operating Expenses |
$91,160
|
$4.87
|
| Total Expenses |
$107,397
|
$5.74
|
| Net Operating Income |
$181,029
|
$9.67
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $295,080 |
| Annual Per SF | $15.76 |
| Other Income | |
|---|---|
| Annual | $8,100 |
| Annual Per SF | $0.43 |
| Vacancy Loss | |
|---|---|
| Annual | $14,754 |
| Annual Per SF | $0.79 |
| Effective Gross Income | |
|---|---|
| Annual | $288,426 |
| Annual Per SF | $15.41 |
| Taxes | |
|---|---|
| Annual | $16,237 |
| Annual Per SF | $0.87 |
| Operating Expenses | |
|---|---|
| Annual | $91,160 |
| Annual Per SF | $4.87 |
| Total Expenses | |
|---|---|
| Annual | $107,397 |
| Annual Per SF | $5.74 |
| Net Operating Income | |
|---|---|
| Annual | $181,029 |
| Annual Per SF | $9.67 |
PROPERTY FACTS
| Price | $2,600,000 | Apartment Style | Garden |
| Price Per Unit | $130,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.64 AC |
| Cap Rate | 7% | Building Size | 18,720 SF |
| Gross Rent Multiplier | 9.9 | Average Occupancy | 95% |
| No. Units | 20 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1970/2022 |
| Property Subtype | Apartment | Parking Ratio | 2.14/1,000 SF |
| Zoning | R-1 - R-1 Residential. | ||
| Price | $2,600,000 |
| Price Per Unit | $130,000 |
| Sale Type | Investment |
| Cap Rate | 7% |
| Gross Rent Multiplier | 9.9 |
| No. Units | 20 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.64 AC |
| Building Size | 18,720 SF |
| Average Occupancy | 95% |
| No. Stories | 2 |
| Year Built/Renovated | 1970/2022 |
| Parking Ratio | 2.14/1,000 SF |
| Zoning | R-1 - R-1 Residential. |
AMENITIES
UNIT AMENITIES
- Heating
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
- Patio
SITE AMENITIES
- Laundry Facilities
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1.5 | 20 | $1,200 | 936 |
1 1
PROPERTY TAXES
| Parcel Number | 0313771 | Total Assessment | $996,320 |
| Land Assessment | $0 | Annual Taxes | $16,237 ($0.87/SF) |
| Improvements Assessment | $0 | Tax Year | 2025 Payable 2026 |
PROPERTY TAXES
Parcel Number
0313771
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$996,320
Annual Taxes
$16,237 ($0.87/SF)
Tax Year
2025 Payable 2026
1 of 18
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Cadwell Group Powered By JMG
Halsey Highlands Apartments | 455 W D 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.