for sale $2,600,000 pacific crest · for sale $2,600,000 pacific crest 5235 southeast lambert...
TRANSCRIPT
For Sale $2,600,000 Pacific Crest5235 Southeast Lambert Street
Portland, OR 97206
Cap Rate: 5.94% G.R.M. 12.07
Year Built: 1966 Units: 16
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
7460 SW Canyon DrivePortland, Oregon 97225
PROPERTY HIGHLIGHTS
Excellent location neighboring the hot Woodstock Strip, near ReedCollege, with close proximity to Downtown Portland
●
Property features a new roof, newer exterior paint, vinyl windows,copper plumbing, onsite laundry facilities, newly sealed/stripedparking lot, separate entrance for garbage collection, security cameras,exterior building fire alarm
●
Sixteen (16) units comprised of eight (8) 850 sqft. 2bed 1bath units,seven (7) 750 sqft. 1bed 1bath units, and one (1) 650 sqft. 1bed 1bath unit
●
15 Units feature upgraded interiors which include new appliances,flooring, some cabinets, counter tops, and fixtures. Remaining unit hasnewer appliances
●
Upside for a new owner in turnover rents and through implementationof a utility reimbursement program
●
Investment Overview
SE
CT
ION
I
PROPERTY SUMMARYPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
Property SummaryCounty Multnomah
Year Built 1966
Purchase Price $2,600,000
Units 16
Price Per Unit $162,500
Unit Mix (8) 1/1 & (8) 2/1
Cap Rate 5.90%
Rentable Sq. Ft. 12,700
Price Per Sq. Ft. $201.55
APN R144746
Zoning R2/CM1
Lot Size 21,450 Sq. Ft.
Floors 2
Construction Type Reinforced Concrete
Roof Built Up *2018
Foundation Concrete
Windows Vinyl
Parking Lot Asphalt *2018
Parking Ratio 1.63
Laundry Onsite
Property OverviewOriginally built in 1966; this copper plumbed reinforced concrete buildingfeatures extensive recent capital improvements include new sealcoat andstriping on the parking lot, new roof, vinyl windows, new appliances, newcounter tops, new flooring, and new fixtures. The exterior has been recentlypainted and is in excellent condition. The subject propertyconsists of a desirable mix of eight (8) One Bed One Bath and eight (8) TwoBed One Bath units.There is ample parking and residents have secureaccess to laundry facilities available onsite. Residents also have access to anoutdoor barbecue and picnic area.
Location OverviewPacific Crest Apartments feature a close in east side location whichneighbors the hot Woodstock Strip, is near Reed College, and is in closeproximity to Downtown Portland. Public Transportation is available via a shorttwo block walk to Busline 71. Residents enjoy a bike score of 78 and all thebenefits that excellent access to bicycle infrastructure entails including veryconvenient access to the Brentwood Darlington Community Center, ErrolHeights City Park, and Hazeltine Park nearby.
Page 3
PROPERTY DESCRIPTIONPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
Pacific Crest Apartments | DescriptionPacific Crest Apartments feature a close in east side location which neighbors the hot WoodstockStrip, is near Reed College, and is in close proximity to Downtown Portland. Public Transportation isavailable via a short two block walk to Busline 71. Residents enjoy a bike score of 78 and all thebenefits that excellent access to bicycle infrastructure entails including very convenient access to theBrentwood Darlington Community Center, Errol Heights City Park, and Hazeltine Park nearby.
Originally built in 1966; extensive recent capital improvements include new sealcoat and striping on theparking lot, new roof, vinyl windows, new appliances, new counter tops, new flooring, and new fixtures.The exterior has been recently painted and is in excellent condition. The subject propertyconsists of a desirable mix of eight (8) One Bed One Bath and eight (8) Two Bed One Bath units.Thereis ample parking and residents have secure access to laundry facilities available onsite. Residents alsohave access to an outdoor barbecue and picnic area.
A new Investor will find that there is potential for significant upside on unit turnover through setting newrents, through implementing a utility reimbursement program, and should experience continued growthand stability as the submarket continues to develop.
Page 4
Pricing & FinancialAnalysis
SE
CT
ION
II
UNIT MIX REPORTPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
Units Type Approx. SqFt Avg. Rents Monthly Mkt Rents Monthly
7 1+1 750 $1,014 $7,095 $1,085 $7,595
1 1+1 B 650 $955 $955 $995 $995
8 2+1 850 $1,206 $9,650 $1,295 $10,360
16 12,700 $17,700 $18,950
UNIT MIX UNIT MIX SQUARE FEET
● 1+1
● 1+1 B
● 2+1
● 1+1
● 1+1 B
● 2+1
UNIT MIX INCOME UNIT MIX MARKET INCOME
● 1+1
● 1+1 B
● 2+1
● 1+1
● 1+1 B
● 2+1
Page 6
PRO FORMA SUMMARYPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
INCOME
Description Actual Per Unit Pro Forma Per Unit
Gross Potential Rent $212,400 $13,275 $227,400 $14,213
Less: Vacancy ($6,372) ($398) ($6,822) ($426)
+ Misc. Income $2,988 $187 $13,080 $818
Effective Gross Income $209,016 $13,063 $233,658 $14,604
OPERATING EXPENSES
Description Actual Per Unit Pro Forma Per Unit
Property Management Fee $6,462 $404 $7,959 $497
Office/Administration $600 $38 $600 $38
Advertising $0 $0 $250 $16
Building Insurance $3,422 $214 $3,500 $219
Landscaping $2,134 $133 $3,000 $188
Maintenance $3,155 $197 $3,500 $219
Repairs $3,761 $235 $6,000 $375
Reserves $4,000 $250 $4,000 $250
2018 Taxes Real Estate $17,355 $1,085 $17,875 $1,117
Trash Removal $2,817 $176 $2,901 $181
Utility Electricity $942 $59 $990 $62
Utility Water & Sewer $9,880 $618 $10,176 $636
TOTAL EXPENSES ($54,528) ($3,408) ($60,751) ($3,797)
NET OPERATING INCOME $154,488 $9,655 $172,907 $10,807
PRO FORMA SUMMARYPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
UNIT MIX & MONTHLY SCHEDULED
Type Units Actual Total Pro Forma Total
1+1 7 $1,014 $7,095 $1,085 $7,595
1+1 B 1 $955 $955 $995 $995
2+1 8 $1,206 $9,650 $1,295 $10,360
TOTALS 16 $17,700 $18,950
ANNUALIZED INCOME
Description Actual Pro Forma
Gross Potential Rent $212,400 $227,400
Less: Vacancy ($6,372) ($6,822)
+ Misc. Income $2,988 $13,080
Effective Gross Income $209,016 $233,658
Less: Expenses ($54,528) ($60,751)
Net Operating Income $154,488 $172,907
Debt Service ($79,958) ($79,958)
Net Cash Flow after Debt Service $74,530 $92,949
+ Principal Reduction $26,069 $26,069
TOTAL RETURN $100,599 $119,018
ANNUALIZED EXPENSES
Description Actual Pro Forma
Property Management Fee $6,462 $7,959
Office/Administration $600 $600
Advertising $0 $250
Building Insurance $3,422 $3,500
Landscaping $2,134 $3,000
Maintenance $3,155 $3,500
Repairs $3,761 $6,000
Reserves $4,000 $4,000
2018 Taxes Real Estate $17,355 $17,875
Trash Removal $2,817 $2,901
Utility Electricity $942 $990
Utility Water & Sewer $9,880 $10,176
TOTAL EXPENSES $54,528 $60,751
EXPENSES PER RSF $4.29 $4.78
EXPENSES PER UNIT $3,408 $3,797
*Pro Forma Misc. Income: Pet Rent $10/NonADA ($160/m) + Utility Fee $45/1Bed + $55/2Bed($800/m)
INVESTMENT SUMMARY
PRICE $2,600,000
Year Built 1966
Units 16
Price/Unit $162,500
RSF 12,700
Price/RSF $204.72
Lot Size 21,450 sf
Floors 2
APN R144746
Cap Rate 5.94%
Pro Forma Cap
Rate6.65%
GRM 12.07
Pro Forma GRM: 10.81
FINANCING SUMMARY
LOAN AMOUNT $1,430,000
Down Payment $1,170,000
Loan Type Fixed
Interest Rate 3.8%
Term 30 years
Monthly Payment $6,663
DCR 1.93
UNIT RENT ROLLPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
Unit Description Approx. Sq. Ft. Current Rent Pro Forma Rent Comments
A 1+1 B 650 $955 $995
A1 1+1 750 $1,085 $1,085
A2 1+1 750 $1,015 $1,085
A3 1+1 750 $1,015 $1,085
A4 2+1 850 $1,265 $1,295 Vacant
A5 2+1 850 $1,220 $1,295
A6 2+1 850 $1,265 $1,295
A7 2+1 850 $1,245 $1,295
B 1+1 750 $995 $1,085
B1 1+1 750 $1,025 $1,085
B2 1+1 750 $965 $1,085
B3 1+1 750 $995 $1,085
B4 2+1 850 $1,195 $1,295
B5 2+1 850 $1,220 $1,295
B6 2+1 850 $1,120 $1,295
B7 2+1 850 $1,120 $1,295
Page 9
CUMULATIVE ANALYSISPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
Description Year 1 Year 2 Year 3 Year 4 Year 5
Equity (appreciation) $130,000 $266,500 $409,825 $560,316 $718,332
Equity (loan reduction) $26,069 $53,146 $81,271 $110,483 $140,824
CASH FLOW (a/t) $74,530 $157,807 $250,294 $352,477 $464,867
Totals To Date $230,599 $477,453 $741,390 $1,023,276 $1,324,023
Invested Capital ($1,184,300) ($1,184,300) ($1,184,300) ($1,184,300) ($1,184,300)
ROIC To Date 19.47% 40.32% 62.60% 86.40% 111.80%
* a/t = after taxes; ROIC = Return On Invested Capital
Page 10
Property Photos
SE
CT
ION
III
Building Front Building Rear
Laundry Room Entrance Storage and Picnic Area
Seal Coated and Striped Parking Lot New Roof
PROPERTY PHOTOSPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Two Bedroom Unit Kitchen Remodel A Two Bedroom Unit Bathroom Remodel
Two Bedroom Unit Kitchen Remodel B One Bedroom Unit Bathroom Remodel
One Bedroom Unit Kitchen Remodel Bedroom
PROPERTY PHOTOSPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Mailbox Laundry Room
Separate Garbage Driveway & Enclosure Signage
PROPERTY PHOTOSPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Maps and Aerials
SE
CT
ION
IV
LOCATION MAPPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
REGIONAL MAPPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
AERIAL MAPPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
BUSINESS MAPPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Comparables
SE
CT
ION
V
RENT COMPARABLES CHARTSPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
Subject 1 2 3 4 5 6 7 8 9 A B C D E F G
10%
20%
30%
40%
50%
60%
70%
80%
90%
100% Avg.
97.313
Occupancy
Two Bedroom One Bath Two Bedroom Two Bath One Bedroom One Bath Three Bedroom One Bath
$140
$280
$420
$560
$700
$840
$980
$1,120
$1,260
$1,400
$1,256
$1,378
$1,090
$1,275
Average Rent per Unit Type
Page 21
RENT COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
S
Pacific Crest Apartments5235 Southeast Lambert Street, Portland, OR 97206
Avg Rent/rsf $1.39RSF 12,700Occupancy 100%Units 16Year Built 1966
# Units Unit Type Avg Rent7 1+1 $1,014
1 1+1 B $955
8 2+1 $1,206
NotesSealed and Restriped Parking Lot, New Roof, and Vinyl Windows. Units recently renovated with Appliances, Flooring,Fixtures, Cabinets, and Countertops. Onsite Laundry.
1
Ridgewood Apartments58065810 SE Ogden St, Portland, OR 97206
Avg Rent/rsf $1.22RSF 12,302Occupancy 97%Units 15Year Built 1972
# Units Unit Type Avg Rent14 Two Bedroom One $9861 Two Bedroom Two $1,150
NotesSome new appliances and flooring. W&D Hookups. Decks/Patios.
2
Holgate Ten4065 SE Holgate Blvd, Portland, OR 97202
Avg Rent/rsf $1.62RSF 6,448Occupancy 95%Units 10Year Built 1966
# Units Unit Type Avg Rent10 One Bedroom One $1,050
NotesUnits in above average interior condition though not fully renovated. Recently painted exterior.
Page 22
RENT COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
3
4202 SE 58th Avenue4202 SE 58th Avenue, Portland, OR 97206
Avg Rent/rsf $1.59RSF 9,812Occupancy 100%Units 12Year Built 1973
# Units Unit Type Avg Rent12 Two Bedroom One $1,300
4
Henry 1552135331 SE Henry Street, Portland, OR 97206
Avg Rent/rsf $1.63RSF 11,060Occupancy 100%Units 15Year Built 1966
# Units Unit Type Avg Rent13 Two Bedroom One $1,1952 Three Bedroom One $1,275
NotesWater Bill back. W&D hookups.
5
The Arletta5214 SE 72nd Avenue, Portland, OR 97206
Avg Rent/rsf $1.74RSF 38,824Occupancy 95%Units 68Year Built 1972
# Units Unit Type Avg Rent12 Two Bedroom One $1,45056 One Bedroom One $1,130
NotesW&D in Unit.
Page 23
RENT COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
6
Triangle Terrace5625 SE Gladstone, Portland, OR 97206
Avg Rent/rsf $1.77RSF 8,208Occupancy 95%Units 14Year Built 1972
# Units Unit Type Avg Rent4 Two Bedroom One $1,395
10 One Bedroom One $1,095
Notes$75 Bill back. Onsite Laundry. Full renovation 2008.
7
Rose Place Apartments74247434 SE Henry St, Portland, OR 97206
Avg Rent/rsf $1.49RSF 10,368Occupancy 95%Units 14Year Built 1961
# Units Unit Type Avg Rent10 Two Bedroom One $1,2504 One Bedroom One $900
NotesOnsite Laundry. No Parking.
8
7123 SE Powell7123 SE Powell Blvd, Portland, OR 97206
Avg Rent/rsf $2.00RSF 21,208Occupancy 100%Units 30Year Built 1972
# Units Unit Type Avg Rent14 One Bedroom One $1,050
NotesWasher/Dryer Hookup
Page 24
RENT COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
9
7010 SE Rhone Street7010 SE Rhone Street, Portland, OR 97206
Avg Rent/rsf $1.66RSF 2,880Occupancy 100%Units 5Year Built 1960
# Units Unit Type Avg Rent4 Two Bedroom One $1,245
A
5912 SE Gladstone St5912 SE Gladstone St, Portland, OR 97206
Avg Rent/rsf $1.30RSF 4,500Occupancy 95%Units 5Year Built 1974
# Units Unit Type Avg Rent2 One Bedroom One $9753 Two Bedroom One $1,262
B
2758 SE 52nd Ave2758 SE 52nd Avenue, Portland, OR 97206
Avg Rent/rsf $1.59RSF 28,684Occupancy 100%Units 25Year Built 1948
# Units Unit Type Avg Rent25 Two Bedroom One $1,350
NotesWater, Sewer, and Garbage Included.
Page 25
RENT COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
C
Chelsea Manor4039 SE Holgate Blvd, Portland, OR 97202
Avg Rent/rsf $1.36RSF 15,148Occupancy 95%Units 20Year Built 1977
# Units Unit Type Avg Rent2 One Bedroom One $985
18 Two Bedroom One $1,109
NotesOff Street Parking. Well Maintained.
D
Cedar Breaks Apartments4032 SE Holgate Blvd, Portland, OR 97202
Avg Rent/rsf $1.68RSF 6,406Occupancy 95%Units 10Year Built 1973
# Units Unit Type Avg Rent8 Two Bedroom One $1,3952 Two Bedroom Two $1,345
NotesGood interior condition. Two Townhouse Style Units. Vinyl Windows, Newer Roof, Onsite Laundry.
E
3454 SE Cora Dr3454 SE Cora Dr, Portland, OR 97202
Avg Rent/rsf $1.26RSF 6,420Occupancy 95%Units 6Year Built 1972
# Units Unit Type Avg Rent1 One Bedroom One $9003 Two Bedroom One $1,3052 Two Bedroom Two $1,525
NotesExcellent Condition. Large Units. Similar Location.
Page 26
RENT COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
F
3420 SE 58th Ave,3420 SE 58th Avenue, Portland, OR 97206
Avg Rent/rsf $1.66RSF 6,240Occupancy 100%Units 8Year Built 1970
# Units Unit Type Avg Rent8 Two Bedroom One $1,295
NotesSingle Level Courtyard Style 4Plex Buildings.
G
3408 SE 55th Ave3408 SE 55th Avenue, Portland, OR 97206
Avg Rent/rsf $1.46RSF 3,206Occupancy 100%Units 5Year Built 1950
# Units Unit Type Avg Rent5 One Bedroom One $1,095
NotesSingle Level 5 Unit Building. Similar Neighborhood.
Page 27
RENT COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
S 5235 Southeast Lambert StreetPortland, OR, 97206
1 58065810 SE Ogden StPortland, OR, 97206
2 4065 SE Holgate BlvdPortland, OR, 97202
3 4202 SE 58th AvenuePortland, OR, 97206
4 52135331 SE Henry StreetPortland, OR, 97206
5 5214 SE 72nd AvenuePortland, OR, 97206
6 5625 SE GladstonePortland, OR, 97206
7 74247434 SE Henry StPortland, OR, 97206
8 7123 SE Powell BlvdPortland, OR, 97206
9 7010 SE Rhone StreetPortland, OR, 97206
A 5912 SE Gladstone StPortland, OR, 97206
B 2758 SE 52nd AvenuePortland, OR, 97206
C 4039 SE Holgate BlvdPortland, OR, 97202
D 4032 SE Holgate BlvdPortland, OR, 97202
E 3454 SE Cora DrPortland, OR, 97202
F 3420 SE 58th AvenuePortland, OR, 97206
G 3408 SE 55th AvenuePortland, OR, 97206
Page 28
RECENT SALE COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
Subject 1 2 3 4 5
1%
2%
3%
4%
5%
6%
7%
8%
9%
10%
Avg.
5.146
Cap Rate
Subject 2 3 4 5
2.0
4.0
6.0
8.0
10.0
12.0
14.0
16.0
18.0
20.0
Avg.
12.875
Gross Rent Multiplier
Page 29
RECENT SALE COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
Subject 1 2 3 4 5
$21,000
$42,000
$63,000
$84,000
$105,000
$126,000
$147,000
$168,000
$189,000
$210,000
Avg.
$159,170
Price per Unit
Subject 1 2 3 4 5
$28
$56
$84
$112
$140
$168
$196
$224
$252
$280
Avg.
$200.85
Price per Sq. Ft.
Page 30
RECENT SALE COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
S
Pacific Crest Apartments5235 Southeast Lambert Street, Portland, OR 97206
Sale Price $2,600,000Units 16Price / Unit $162,500Price/SqFt $204.72Lot Size 21,450Cap Rate 5.94%GRM 12.07Year Built 1966
# Units Unit Type7 1+11 1+1 B8 2+1
NotesSealed and Restriped Parking Lot, New Roof, and Vinyl Windows. Units recently renovated with Appliances, Flooring,Fixtures, Cabinets, and Countertops. Onsite Laundry.
1
Cedar Breaks Apartments4032 SE Holgate Blvd, Portland, OR 97202
Sale Price $1,775,000Units 10Price / Unit $177,500Price/SqFt $277.08Lot Size 9,990Cap Rate 6.1%Year Built 1973Sale Date 4/7/2017DaysOnMarket 270
# Units Unit Type8 2 Bedroom / 1 Bath2 2 Bedroom / 2 Bath
NotesGood interior condition. Two Townhouse Style Units. Vinyl Windows, Newer Roof, Onsite Laundry.
2
Holgate Ten4065 SE Holgate Blvd, Portland, OR 97202
Sale Price $1,400,000Units 10Price / Unit $140,000Price/SqFt $217.12Lot Size 9,500Cap Rate 4.31%GRM 14.0Year Built 1966Sale Date 7/12/2017
# Units Unit Type10 1 Bedroom / 1 Bath
NotesUnits in above average interior condition though not fully renovated. Recently painted exterior.
Page 31
RECENT SALE COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
3
Ridgewood Apartments58065810 SE Ogden St, Portland, OR 97206
Sale Price $2,010,000Units 15Price / Unit $134,000Price/SqFt $163.39Lot Size 39,564Cap Rate 5.61%GRM 11.6Year Built 1972Sale Date 1/11/2018
# Units Unit Type14 2 Bedroom / 1 Bath1 2 Bedroom / 2 Bath
NotesSome new appliances and flooring. W&D Hookups. Decks/Patios.
4
5912 SE Gladstone St5912 SE Gladstone St, Portland, OR 97206
Sale Price $703,000Units 5Price / Unit $140,600Price/SqFt $156.22Lot Size 8,000Cap Rate 5.41%GRM 11.1Year Built 1974Sale Date 7/30/2018
# Units Unit Type2 1 Bedroom / 1 Bath3 2 Bedroom / 1 Bath
5
3454 SE Cora Dr3454 SE Cora Dr, Portland, OR 97202
Sale Price $1,222,500Units 6Price / Unit $203,750Price/SqFt $190.42Lot Size 12,400Cap Rate 4.3%GRM 14.8Year Built 1972Sale Date 3/30/2018DaysOnMarket 98
# Units Unit Type1 1 Bedroom / 1 Bath3 2 Bedroom / 1 Bath2 2 Bedroom / 2 Bath
NotesExcellent Condition. Large Units. Similar Location.
Page 32
RECENT SALE COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
S 5235 Southeast Lambert StreetPortland, OR, 97206$2,600,000
1 4032 SE Holgate BlvdPortland, OR, 97202$1,775,000
2 4065 SE Holgate BlvdPortland, OR, 97202$1,400,000
3 58065810 SE Ogden StPortland, OR, 97206$2,010,000
4 5912 SE Gladstone StPortland, OR, 97206$703,000
5 3454 SE Cora DrPortland, OR, 97202$1,222,500
Page 33
IN ESCROW COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
Subject 1
1%
2%
3%
4%
5%
6%
7%
8%
9%
10%
Avg.
4.87
Cap Rate
Subject 1
2.0
4.0
6.0
8.0
10.0
12.0
14.0
16.0
18.0
20.0
Avg.
14.1
Gross Rent Multiplier
Page 34
IN ESCROW COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
Subject 1
$19,000
$38,000
$57,000
$76,000
$95,000
$114,000
$133,000
$152,000
$171,000
$190,000Avg.
$180,000
Price per Unit
Subject 1
$24
$48
$72
$96
$120
$144
$168
$192
$216
$240 Avg.
$237.66
Price per Sq. Ft.
Page 35
IN ESCROW COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
S
Pacific Crest Apartments5235 Southeast Lambert Street, Portland, OR 97206
Sale Price $2,600,000Units 16Price / Unit $162,500Price/SqFt $204.72Lot Size 21,450Cap Rate 5.94%GRM 12.07Year Built 1966
# Units Unit Type7 1+11 1+1 B8 2+1
NotesSealed and Restriped Parking Lot, New Roof, and Vinyl Windows. Units recently renovated with Appliances, Flooring,Fixtures, Cabinets, and Countertops. Onsite Laundry.
1
Chelsea Manor4039 SE Holgate Blvd, Portland, OR 97202
Asking Price $3,600,000Units 20Price / Unit $180,000Price/SqFt $237.66Lot Size 19,945Cap Rate 4.87%GRM 14.1Year Built 1977Sale Date In EscrowDaysOnMarket 8
# Units Unit Type2 1 Bedroom / 1 Bath
18 2 Bedroom / 1 Bath
NotesOff Street Parking. Well Maintained.
Page 36
IN ESCROW COMPARABLESPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
S 5235 Southeast Lambert StreetPortland, OR, 97206$2,600,000
1 4039 SE Holgate BlvdPortland, OR, 97202$3,600,000
Page 37
Demographics
SE
CT
ION
VI
DEMOGRAPHICSPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Population 1 Mile 3 Mile 5 Mile
Male 9,847 76,174 198,816
Female 10,080 78,623 205,911
Total Population 19,927 154,797 404,727
Age Breakdown 1 Mile 3 Mile 5 Mile
Ages 04 1,029 8,122 20,540
Ages 59 1,295 9,924 24,741
Ages 1014 1,216 8,915 22,351
Ages 1519 1,190 8,478 21,713
Ages 2024 1,224 8,780 22,361
Ages 2529 1,199 9,353 23,961
Ages 3034 1,232 10,189 26,432
Ages 3539 1,269 11,271 29,357
Ages 4044 1,415 12,147 31,373
Ages 4549 1,560 12,468 32,106
Ages 5054 1,560 11,933 31,209
Ages 5559 1,477 11,052 29,389
Ages 6064 1,256 9,418 25,710
Ages 6569 986 7,443 20,630
Ages 7074 722 5,381 15,029
Ages 7579 475 3,584 10,228
Ages 8084 310 2,218 6,485
Ages 85+ 512 4,121 11,112
Race Characteristics 1 Mile 3 Mile 5 Mile
Non Hispanic White 17,773 130,895 345,147
Population Black 136 2,567 7,833
Population Am In/AK Nat 61 444 1,014
Household Income 1 Mile 3 Mile 5 Mile
Median $52,760 $45,700 $49,831
< $10000 389 4,535 13,360
$10000$14999 347 4,015 9,960
$15000$19999 312 3,358 8,607
$20000$24999 433 3,715 9,262
$25000$29999 368 3,299 8,783
$30000$34999 431 3,897 8,984
$35000$39999 418 3,807 8,377
$40000$44999 354 3,552 8,792
$45000$49999 414 3,062 7,943
$50000$60000 870 5,721 14,633
$60000$74000 1,097 7,579 18,676
$75000$99999 1,041 8,126 21,266
$100000$124999 444 4,206 12,575
$125000$149999 306 1,884 6,411
$150000$199999 288 1,800 6,180
> $200000 272 1,319 6,317
Housing 1 Mile 3 Mile 5 Mile
Total Units 8,549 71,095 187,062
Occupied 8,108 67,388 175,844
Owner Occupied 5,997 37,708 94,934
Renter Occupied 2,111 29,680 80,910
Vacant 441 3,707 11,218
DEMOGRAPHICSPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Population 1 Mile 3 Mile 5 Mile
Male 9,847 (49.42 %) 76,174 (49.21 %) 198,816 (49.12 %)
Female 10,080 (50.58 %) 78,623 (50.79 %) 205,911 (50.88 %)
Total Population 19,927 154,797 404,727
Race Demographics 1 Mile 3 Mile 5 Mile
Population Non Hispanic White 17,773 130,895 345,147
Population Black 136 2,567 7,833
Population Am In/Ak Nat 61 444 1,014
Housing 1 Mile 3 Mile 5 Mile
Housing Units 8,549 71,095 187,062
Occupied Units 8,108 67,388 175,844
Owner Occupied Units 5,997 37,708 94,934
Renter Occupied Units 2,111 29,680 80,910
Vacant Units 441 3,707 11,218
DEMOGRAPHICSPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Household Income 1 Mile 3 Mile 5 Mile
Median Income $52,760 $45,700 $49,831
Less than $10,000 389 4,535 13,360
$10,000 $14,999 347 4,015 9,960
$15,000 $19,999 312 3,358 8,607
$20,000 $24,999 433 3,715 9,262
$25,000 $29,999 368 3,299 8,783
$30,000 $34,999 431 3,897 8,984
$35,000 $39,999 418 3,807 8,377
$40,000 $44,999 354 3,552 8,792
$45,000 $49,999 414 3,062 7,943
$50,000 $59,999 870 5,721 14,633
$60,000 $74,999 1,097 7,579 18,676
$75,000 $99,999 1,041 8,126 21,266
$100,000 $124,999 444 4,206 12,575
$125,000 $149,999 306 1,884 6,411
$150,000 $199,999 288 1,800 6,180
Greater than $200,000 272 1,319 6,317
Age Breakdown 1 Mile 3 Mile 5 Mile
Ages 04 1,029 (5.16 %) 8,122 (5.25 %) 20,540 (5.08 %)
Ages 59 1,295 (6.50 %) 9,924 (6.41 %) 24,741 (6.11 %)
Ages 1014 1,216 (6.10 %) 8,915 (5.76 %) 22,351 (6.11 %)
Ages 1519 1,190 (5.97 %) 8,478 (5.48 %) 21,713 (5.36 %)
Ages 2024 1,224 (6.14 %) 8,780 (5.67 %) 22,361 (5.52 %)
Ages 2529 1,199 (6.02 %) 9,353 (6.04 %) 23,961 (5.92 %)
Ages 3034 1,232 (6.18 %) 10,189 (6.58 %) 26,432 (6.53 %)
Ages 3539 1,269 (6.37 %) 11,271 (7.28 %) 29,357 (7.25 %)
Ages 4044 1,415 (7.10 %) 12,147 (7.85 %) 31,373 (7.75 %)
Ages 4549 1,560 (7.83 %) 12,468 (8.05 %) 32,106 (7.93 %)
Ages 5054 1,560 (7.83 %) 11,933 (7.71 %) 31,209 (7.71 %)
Ages 5559 1,477 (7.41 %) 11,052 (7.14 %) 29,389 (7.26 %)
Ages 6064 1,256 (6.30 %) 9,418 (6.08 %) 25,710 (6.35 %)
Ages 6569 986 (4.95 %) 7,443 (4.81 %) 20,630 (5.10 %)
Ages 7074 722 (3.62 %) 5,381 (3.48 %) 15,029 (3.71 %)
Ages 7579 475 (2.38 %) 3,584 (2.32 %) 10,228 (2.53 %)
Ages 8084 310 (1.56 %) 2,218 (1.43 %) 6,485 (1.60 %)
Ages 85+ 512 (2.57 %) 4,121 (2.66 %) 11,112 (2.75 %)
Disclaimer
SE
CT
ION
VII
DISCLAIMERPacific Crest Apartments5235 Southeast Lambert Street | Portland, OR 97206
Cole RoffmanPrincipal Broker971279[email protected]
Amy RoffmanBroker503887[email protected]
The information in this document has been obtained from sources believed reliable. While we do not doubt its accuracy we have not verified it and make no guarantee, warranty, or representation about it. It is your responsibility to independently confirm its accuracy and completeness. Any projections, opinions, assumptions, or estimates used are for example only and do not represent the current or future performance of the property. The value of this transaction to you depends on tax and other factors which should be evaluated by your tax, financial, and legal advisors. You and your advisors should conduct a careful, independent investigation of the property to determine to your satisfaction the suitability of the property for your needs
Page 43