www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
29114662
29114663

5123 NE Killingsworth St, Portland, OR 97218

BS
OR OR 200312221
Opt Real Estate
Listed by Opt Real Estate
$415,000
153 days on market
Updated 152 days ago

Cully Townhouse Duplex

Details
Property Type Multifamily
Sub Type Apartment Building
Square Footage 1,702
Net Rentable (SqFt) 1,702
Units 2
Cap Rate 5.14%
NOI $21,320
Pro-Forma Cap Rate 5.39%
Pro-Forma NOI $22,386
Price per SqFt $244
Class B
Year Built 1984
Buildings 1
Stories 2
Lot Size (SqFt) 5,068

Great Income Growth!

Marketing description

Looking for a turn-key investment with serious upside? Look no further than this Cully Duplex gem in vibrant NE Portland! Both units have updated, kitchens & bathrooms! Kitchens feature modern cabinetry, quartz counters and SS appliances. Townhouse style units include new rear Sliders, electric fireplaces, individual storage units, private patios and washer/dryer units. Off-street assigned parking round out this perfect investment near NE 42nd, Alberta Street, Fernhill Park and PDX International! Current annual income = $39,600. Selling at an outstanding 10.5 GRM.

Investment highlights

Gross Income = $39,600

Operating Expenses = $18,280

Net Income = $21,320

Unit Breakdown:

Unit 1: 2 Bedroom, 1 Bathroom, $1,700/month, 851 SQFT

Unit 2: 2 Bedroom, 1 Bathroom, $1,600/month, 851 SQFT

Listing Contacts

BS
OR OR 200312221
Opt Real Estate
Listed by Opt Real Estate

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
$21,320.00
$1,776.67/mo

Valuation Metrics

0
DSCR
5.14%
Cap Rate
5.14%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Brian Spear
License
OR 200312221
Brokerage
Opt Real Estate
Title
Principal Broker
Brokerage Address
4507 Northeast Fremont Street
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591