www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze property details including ownership and financial history. Share advanced property insights with your clients and teams.

Merrill Mobile Manor

Multifamily | 6.50% CAP | 33 Units

Listing Contacts

Active

Asking Price: $1,500,000
Listing Broker NameDavid Tabata
Address 

425 W Front St, Merrill, OR 97633

Show on Map
Date Added
Oct 5, 2024
Days on Market
168 days
Time Since Last Update
44 days

Details

Property TypeMultifamily, Mobile Home Park
SubtypeRV Park
Investment TypeStabilized
Investment Sub TypeValue-Add
ClassC
Square Footage71,002
Cap Rate6.50%
Occupancy100%
Occupancy Date10/03/2024
NOI$97,502
Units33
Pads33
Year Built1950
ZoningC - Commercial
Lot Size (acres)1.63
Broker Co-OpYes
APNR-4110-011AA-01300-000
OwnershipFee Simple

Marketing Description

Merrill Mobile Manor is an all-age mobile home and RV park located in Merrill, Oregon.​ The community is comprised of 32 MH/RV sites and 1 park-owned home on a large mobile home site.​ 27 of the 33 RV/MH sites are sub-metered for electricity while 6 of the other sites are pull-through or offered at $510 including utilities.​ Built on 1.63 acres, the park has a density of 20.20 sites per acre and is 100% occupied.​ The site rent is $455, the pull-through is $510, and the park-owned home is $616.​ There are daily, weekly, and monthly long-term stays available for the RV's.​ The pull-through sites are big rig-friendly and have 50-amp hookups.​ The monthly sites are all level with lawns, patios, and storage sheds.​ The park also has amenities, including wifi, coin-operated showers, and laundry.​

Merrill Mobile Manor is serviced by City Water & City Sewer.​ The Water, Sewer, and Trash are included in the site rent, and electricity is sub-metered with the first 300 KW at no change, any usage over 300 is billed to the residents at 14 cents per KW.​

The infrastructure composition is as follows:

Sewer: Ductile Iron Pipe

Water: Galvanized Sites P er Two Master Meters

Trash: 6- or 8-Yard Bin

Electricity: Copper Wi re in Conduit

Natural Gas: None.​ Individual Tanks

Priced at $1,500,000 ($45,455 Per Site), Merrill Mobile Manor's underwriting utilizes a 44.36% ($2,355/site) combined expense ratio resulting in a $97,502 Net Operating Income and a 6.50% Capitalization Rate with the current occupancy which allows for $30,000 in economic vacancy.​ Seller financing is available for qualified investors for a 5-year term with 5% interest-only payments, offering an incoming buyer attractive cash-on-cash returns in today's market

Investment Highlights

  • 100% Occupied 33-Site MH/RV Park

  • Seller-Financing Available | 40% Down | 5% I/O | Due in 5-Years

  • Located in Merrill Oregon, 21 Miles South of Klamath Falls on Hwy 39

  • The Community is Immediately Visible as You Enter Merrill and has Good Curb Side Appeal

  • Merrill Manor is Located in Walking Distance to All City Amenities and Services

  • The Community Appeals to Short Term and Long-Term Residents, the Sites are in High Demand

  • The Rents Ranges from $410-$455 and Includes 300 KW of Electric Usage. Residents Pay .14 Cents Per KW Above the 300.

  • Overnighters: $50 Per Day | Weekly: $255 | 6 Pull Through Monthly: $510 Utilities Included

  • The Park Does Not Make Reservations for Short-Term or Long-Term Residents. Some Residents will Pay in Advance to Hold the Site

  • Seasoned Onsite Manager with Substantial Experience at $500 per Month, Free Site Rent & Utilities. Assistant Manager at $150 Site Rent Credits

Valuation Calculator

Valuation Calculator

Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$97,502.00
$8,125.17/mo

Valuation Metrics

0
DSCR
6.5%
Cap Rate
6.5%
ROI

Due Diligence

Due diligence information will be provided.
Please reach out to the listing contacts for details.

Contact

Listing Contacts


Similar Properties for Sale

Pictures of Mobile Home Park, Multifamily property located at 11800 Tingley Ln, Klamath Falls, OR 97603 for sales - image #1
$3,475,000
Tingley Lake Estates
55+ Manufactured Home Community on Private Lake: 8.05% Cap Rate • $64,352/pad

11800 Tingley Ln Klamath Falls, OR 97603

Pictures of Multifamily, Special Purpose property located at 801 Jefferson St, Klamath Falls, OR 97601 for sales - image #1
$850,000
801 Jefferson Street
Multifamily • 1 Unit

801 Jefferson St Klamath Falls, OR 97601

Pictures of Multifamily property located at 531 N 11th St, Klamath Falls, OR 97601 for sales - image #1
$595,000
531 N 11th Street Klamath Falls Oregon 97601
Turnkey 5-Unit Investment Opportunity

531 N 11th St Klamath Falls, OR 97601

Pictures of Mobile Home Park, Multifamily property located at 7630 Copco Rd, Hornbrook, CA 96044 for sales - image #1
$1,550,000
Blue Heron RV Park
Blue Heron RV Park • 28 Pads

7630 Copco Rd Hornbrook, CA 96044

Pictures of Mixed Use, Multifamily, Office property located at 545 A Street, Ashland, OR 97520 for sales - image #1
$1,500,000
545 A Street in Ashland, Oregon
Mixed Use • 4,950 SF

545 A Street Ashland, OR 97520

Pictures of Multifamily property located at 4025 Summit Dr, Mount Shasta, CA 96067 for sales - image #1
$1,875,000
Summit Drive
Multifamily

4025 Summit Dr Mount Shasta, CA 96067

Pictures of Mixed Use, Multifamily, Office property located at 721 Pine St, Mount Shasta, CA 96067 for sales - image #1
$1,750,000
Shasta Family Medical MOB
MOB with Additional Income and Medical Practice available

721 Pine St Mount Shasta, CA 96067

Pictures of Multifamily property located at 3761 S Pacific Hwy, Medford, OR 97501 for sales - image #1
$3,250,000
Rogue Valley Village
Multifamily

3761 S Pacific Hwy Medford, OR 97501

Pictures of Multifamily, Land, Mobile Home Park property located at 107 County Road 89, Adin, CA 96006 for sales - image #1
$575,000
Butte Creek Mobile Home and RV Park
Multifamily • 30 Units

107 County Road 89 Adin, CA 96006

Pictures of Multifamily property located at 45258-A HWY 299, McArthur, CA 96056 for sales - image #1
$850,000
McArthur 3 Duplex Units
Multifamily • 3 Units

45258-A HWY 299 McArthur, CA 96056

Pictures of Multifamily property located at 45258-B HWY 299, McArthur, CA 96056 for sales - image #1
$550,000
Mcarthur Two Duplex Units
Multifamily • 2 Units

45258-B HWY 299 McArthur, CA 96056

See more properties for sale in Merrill
See More
See More Similar Properties
Broker Name
David Tabata
Broker License
OR 201224889
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off? Report
For assistance, reach out to our support team at [email protected] or call 888.273.0423 .