Log In/Sign Up
Your email has been sent.
Madera Re-Development Opportunity 1035 Madera St 1,026 SF Vacant Industrial Building Eugene, OR 97402 $438,217 CAD ($427.11 CAD/SF) 4.58% Cap Rate



Investment Highlights
- Land Bank Opportunity
- Central Eugene location with easy access to highway
- Re-Development
Executive Summary
This is an income-producing industrial land-bank opportunity consisting of a 0.43-acre site with I-2 (Light/Medium Industrial) zoning, a fully fenced/gated yard, and an on-site 1,026 SF, 3-bed/1-bath house with a detached garage.
This is a “carry-now, improve-later” asset designed for buyers seeking (i) current cash flow from multiple income streams while (ii) evaluating mark-to-market rent potential and/or future redevelopment feasibility (buyer to verify).
** I-2 Industrial zoning in a central Eugene pocket
**Rare fenced industrial yard + residential improvements with multiple potential use paths (buyer to verify)
** Fully fenced / gated yard with multiple access points
In-place income (multiple tenants): $19,200/year ($1,600/month)
Estimated operating expenses: $4,472/year (Taxes $2,227 | Insurance $1,265 | Maintenance $980 – one-time landscape cleanup)
Net Operating Income (NOI): $14,728/year (~$1,227/month)
Cap Rate: ~4.5% | Gross Yield: ~5.9%
Value-Add / Upside Case (Illustrative)
Modest rent upside target (illustrative): $2,000/month ($24,000/year)
Illustrative NOI: $19,528/year (~$1,627/month)
Illustrative Cap Rate: ~6.0% | Gross Yield: ~7.4%
Financing Note:
A local lender, Blue-inc. Capital is familiar with the property and would lend up to 60% LTV for a qualified buyer.
This is a “carry-now, improve-later” asset designed for buyers seeking (i) current cash flow from multiple income streams while (ii) evaluating mark-to-market rent potential and/or future redevelopment feasibility (buyer to verify).
** I-2 Industrial zoning in a central Eugene pocket
**Rare fenced industrial yard + residential improvements with multiple potential use paths (buyer to verify)
** Fully fenced / gated yard with multiple access points
In-place income (multiple tenants): $19,200/year ($1,600/month)
Estimated operating expenses: $4,472/year (Taxes $2,227 | Insurance $1,265 | Maintenance $980 – one-time landscape cleanup)
Net Operating Income (NOI): $14,728/year (~$1,227/month)
Cap Rate: ~4.5% | Gross Yield: ~5.9%
Value-Add / Upside Case (Illustrative)
Modest rent upside target (illustrative): $2,000/month ($24,000/year)
Illustrative NOI: $19,528/year (~$1,627/month)
Illustrative Cap Rate: ~6.0% | Gross Yield: ~7.4%
Financing Note:
A local lender, Blue-inc. Capital is familiar with the property and would lend up to 60% LTV for a qualified buyer.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$26,358
|
$25.69
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$26,358
|
$25.69
|
| Taxes |
$3,057
|
$2.98
|
| Operating Expenses |
$3,082
|
$3.00
|
| Total Expenses |
$6,139
|
$5.98
|
| Net Operating Income |
$20,219
|
$19.71
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $26,358 |
| Annual Per SF | $25.69 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $26,358 |
| Annual Per SF | $25.69 |
| Taxes (CAD) | |
|---|---|
| Annual | $3,057 |
| Annual Per SF | $2.98 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $3,082 |
| Annual Per SF | $3.00 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $6,139 |
| Annual Per SF | $5.98 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $20,219 |
| Annual Per SF | $19.71 |
Property Facts
1 1
Somewhat walkable
30/100
Very drivable
80/100
Minimal public transit
10/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 0425593 | Total Assessment | $179,511 CAD |
| Land Assessment | $0 CAD | Annual Taxes | $3,057 CAD ($2.98 CAD/SF) |
| Improvements Assessment | $0 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
0425593
Land Assessment
$0 CAD
Improvements Assessment
$0 CAD
Total Assessment
$179,511 CAD
Annual Taxes
$3,057 CAD ($2.98 CAD/SF)
Tax Year
2025
1 of 13
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Madera Re-Development Opportunity | 1035 Madera 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.
