Share This Listing

Message

935 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

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

Save this listing!

Favourite this listing to get notified of price updates, new media and more

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
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

PROPERTY TAXES

Parcel Numbers
Multiple
  • 363071
  • 363097
  • 327756
  • 363055
  • 363084
  • 522801
  • 522814
  • 363026
  • 363039
  • 363042
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
  • Listing ID: 37823246

  • Date on Market: 2025-09-25

  • Last Updated:

  • Address: 232 College Dr NW, Salem, OR 97304

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}