Listed by Capacity Commercial Group
$3,600,000
Tabor Terrace Apartments
Details
Property Type Multifamily
Sub Type Apartment Building, Student Housing
Square Footage 19,800
Units 24
Cap Rate 6.50%
Occupancy 100%
Pro-Forma NOI $234,000
Class C
Buildings 3
Stories 2
Lot Size (SqFt) 40,269
FOR SALE | 24-Unit Multi-Family Investment Opportunity
Marketing description
24-Unit Multi-Family Investment Opportunity
Absolute Net Lease Sale | 10 Year NNN Term
Gross Land: 40,269 SF
Building: 3 Buildings | 19,800 SF Total
Unit Mix: 2 Bed, 1 Bath
Tenant: Warner Pacific University
Sale Price: $3,600,000 ($150,000/unit)
CAP Rate: 6.50%
NOI - Year 1: $234,000
Annual Rent Increases: 3%
Term: 10 Years NNN
Investment highlights
Brand New Roofing
Value-add 24-Unit Apartment Building in the South Tabor Neighborhood
Offers Stable, Long-term Cash Flow and a Strong Credit Tenant
Operating as Student Housing for Warner Pacific University
Ideally Located Near the Retail Corridors of SE Division, Hawthorne, and Belmont
Listing Contacts
Listed by Capacity Commercial Group
Valuation Calculator
Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$--
$--
Valuation Metrics
0
DSCR
--
Cap Rate
--
ROI
Map
Zoning
CI1 SpecialCampus Institutional 1
View municipality zoning documents Upgrade to see the zone description and what's allowed on this property
Upgrade to search and view land use codes
View all 31 uses
View all 31 uses Last updated May 8, 2026 For deeper zoning details, reports are available at Zoneomics
Broker Selected Comps View More Comps
Property History
Similar Properties
Additional Information
Name
License
Brokerage Phone
Brokerage Address
Is there information that looks off?
