Log In/Sign Up
Your email has been sent.
College Park Apartments 232 College Dr NW 46 Unit Apartment Building $11,167,360 CAD ($242,769 CAD/Unit) 5.76% Cap Rate Salem, OR 97304



INVESTMENT HIGHLIGHTS
- In Polk County in desirable NW Salem. 3.05-AC hilltop location with vistas and tranquil woodland setting
- Diverse mix of large units (average 1,105 SF) appealing to wide tenant base
- Value-Added- highest achieved rents fall below market levels
- 42 of the 46 units in townhouse configuration, 17 have attached garages- 3 of which are for 2 vehicles
- 17 of the 18 units built in 1999 contain a BONUS ROOM with hall closet (effectively another bedroom)
- Newly resurfaced blacktop with approximately a 2:1 parking ratio
EXECUTIVE SUMMARY
College Park Apartments is a 46-unit community of mainly 2 story structures over 10 parcels on 3.05 acres in a wooded hilltop neighborhood of NW Salem, developed in two phases. Phase I, built in 1979, consists of seven gable-roofed buildings with 28 units, 24 of which are townhomes. Phase II, built in 1999, adds three gable-roofed buildings with 18 townhomes, 14 of which include attached single-car garages, while 3 have attached two-car garages. All Phase II units, except for 1 three-bedroom/ 2-bath unit, include a bonus room with an accompanying hall closet. The property offers a diverse unit mix: 1 one-bedroom/ 1 bath, 16 one-bedroom + bonus room/ 1.5-bath (various layouts), 12 two-bedroom/ 2-bath, 2 two-bedroom/ 1-bath, 2 three-bedroom/ 1-bath, and 13 three-bedroom/ 2-bath units, ranging in size from 848 to 1,760 square feet, with an average size of 1,105 square feet. There are 89 parking spaces, providing almost a 2:1 parking ratio. Current monthly income is approximately $64,620, with a pro forma potential of $67,400 based on the highest achieved rents that still remain below Salem’s market averages as of September 2025. With its large site, townhouse-style layouts, and below-market rental rates, College Park Apartments provides both stable income and strong long-term growth potential.
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $11,167,360 CAD | Property Subtype | Apartment |
| Price Per Unit | $242,769 CAD | Apartment Style | Garden |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 5.76% | Lot Size | 3.05 AC |
| Gross Rent Multiplier | 10.32 | Building Size | 50,829 SF |
| No. Units | 46 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1979 |
| Zoning | RM2 - RM2 | ||
| Price | $11,167,360 CAD |
| Price Per Unit | $242,769 CAD |
| Sale Type | Investment |
| Cap Rate | 5.76% |
| Gross Rent Multiplier | 10.32 |
| No. Units | 46 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 3.05 AC |
| Building Size | 50,829 SF |
| No. Stories | 2 |
| Year Built | 1979 |
| Zoning | RM2 - RM2 |
AMENITIES
UNIT AMENITIES
- Balcony
- Disposal
- Washer/Dryer Hookup
- Heating
- Kitchen
- Refrigerator
- Range
SITE AMENITIES
- 24 Hour Access
- Laundry Facilities
- Tenant Controlled HVAC
- Smoke Free
- Walk-Up
- Smoke Detector
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 2 | $1,738 CAD | 860 |
| 3+1 | 2 | $1,766 CAD | 1,020 |
| 2+2 | 12 | $1,905 CAD | 1,137 |
| 3+2 | 13 | $2,261 CAD | 1,344 - 1,760 |
| 1+1 | 1 | $1,954 CAD | 848 |
| 1+1.5 | 16 | $1,916 CAD | 848 - 1,138 |
PROPERTY TAXES
| Parcel Numbers | Total Assessment | $5,310,369 CAD | |
| Land Assessment | $924,455 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $4,385,914 CAD | Tax Year | 2025 Payable 2025 |
PROPERTY TAXES
Parcel Numbers
Land Assessment
$924,455 CAD
Improvements Assessment
$4,385,914 CAD
Total Assessment
$5,310,369 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025 Payable 2025
1 of 7
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
College Park Apartments | 232 College Dr NW
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

