Log In/Sign Up
Your email has been sent.
152 Johnson Ave 4,985 SF 100% Leased Retail Building Orofino, ID 83544 $915,367 CAD ($183.62 CAD/SF) 7.29% Cap Rate
Investment Highlights
- Extensively Remodeled
- Open Space with Endless Possibilities
- Furnishings and Kitchen Equipment Included
Executive Summary
Cap Rate is only taking into account the apartment rental income that is located above the retail space and limited bar income. Short term leases are in place for both upstairs units. The retail space is currently set up as Clearwater Saloon and everything you see is included in the sale minus a few personal decor items. The whole building has been completely remodeled between 2022-2024. New electrical, lighting, water lines and updated bathrooms and flooring. The upstairs apartments were taken clear down to the studs and remodeled and are now fully leased. New electrical, waterlines, insulation, sheetrock, flooring, doors, trim, rear windows, and wall heaters. The building also features a new roof in 2022 and a facelift to the front exterior.
This is your opportunity to take over a turnkey saloon that's still gaining in popularity (currently beer & wine only) or turn it into whatever your heart desired. The "Clearwater Saloon" name and LLC are also available to be transferred with the sale depending on what your buyer wants to do.
This is your opportunity to take over a turnkey saloon that's still gaining in popularity (currently beer & wine only) or turn it into whatever your heart desired. The "Clearwater Saloon" name and LLC are also available to be transferred with the sale depending on what your buyer wants to do.
Financial Summary (Actual - 2024) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$42,310
|
$8.49
|
| Other Income |
$71,098
|
$14.26
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$113,408
|
$22.75
|
| Taxes |
$3,846
|
$0.77
|
| Operating Expenses |
$28,694
|
$5.76
|
| Total Expenses |
$32,540
|
$6.53
|
| Net Operating Income |
$80,868
|
$16.22
|
Financial Summary (Actual - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $42,310 |
| Annual Per SF | $8.49 |
| Other Income (CAD) | |
|---|---|
| Annual | $71,098 |
| Annual Per SF | $14.26 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $113,408 |
| Annual Per SF | $22.75 |
| Taxes (CAD) | |
|---|---|
| Annual | $3,846 |
| Annual Per SF | $0.77 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $28,694 |
| Annual Per SF | $5.76 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $32,540 |
| Annual Per SF | $6.53 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $80,868 |
| Annual Per SF | $16.22 |
Property Facts
Sale Type
Investment NNN
Sale Condition
1031 Exchange
Property Type
Retail
Property Subtype
Building Size
4,985 SF
Building Class
C
Year Built/Renovated
1946/2024
Price
$915,367 CAD
Price Per SF
$183.62 CAD
Cap Rate
7.29%
NOI
$66,720 CAD
Percent Leased
100%
Tenancy
Multiple
Building Height
2 Stories
Building FAR
1.22
Lot Size
0.09 AC
Opportunity Zone
Yes
Zoning
Commericial/Retail - Located in DT Orofino with rentable apartments upstairs and retail/restaurant space on the main level.
Frontage
25’ on Johnson Ave
Amenities
- Tenant Controlled HVAC
- Storage Space
- Smoke Detector
Property Taxes
| Parcel Number | RPA0375002004A | Total Assessment | $216,726 CAD (2025) |
| Land Assessment | $57,171 CAD (2025) | Annual Taxes | $3,846 CAD ($0.77 CAD/SF) |
| Improvements Assessment | $159,556 CAD (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
RPA0375002004A
Land Assessment
$57,171 CAD (2025)
Improvements Assessment
$159,556 CAD (2025)
Total Assessment
$216,726 CAD (2025)
Annual Taxes
$3,846 CAD ($0.77 CAD/SF)
Tax Year
2024
1 of 45
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
152 Johnson Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.