Log In/Sign Up
Your email has been sent.
Cottonwood Court 3902 Gibbons St 20 Unit Apartment Building $5,263,024 CAD ($263,151 CAD/Unit) 6.50% Cap Rate Vancouver, WA 98661



Investment Highlights
- Garages
- Value Add Opportunities
- Outdoor Space
- Stable Income
Executive Summary
Cottonwood Court presents a compelling opportunity to acquire a 20-unit value-add multifamily community in the growing Vancouver market, positioned to benefit from continued regional demand and strong connectivity to Portland.
Constructed in 1965, the property consists entirely of well-designed 2-bedroom, 1-bath units, each featuring a consistent and efficient floor plan. Units average ± 727 SF and are complemented by ± 325 SF attached garages, a rare amenity that, combined with in-unit washer and dryer, enhances tenant appeal and supports long-term retention.
Vaulted, sloped ceilings and charming fireplaces add architectural character and create a warm, inviting living environment that differentiates the property from typical vintage product.
Cottonwood Court offers a clear and executable path to value creation. Ownership has begun renovating units as they turn, with three units already upgraded to include modern finishes such as shaker-style cabinetry, updated countertops, and stainless steel appliances. These improvements provide a proven blueprint for continued renovations, allowing a new owner to systematically enhance the remaining units and capture meaningful rental upside.
The property is further distinguished by its expansive green space, creating a campus-style setting that resonates with tenants seeking a balance of privacy and community. This physical layout, combined with straightforward unit uniformity, allows for operational efficiency and ease of management.
Strategically located between I-5 and I-205, the asset provides seamless access throughout the Portland Metro. Residents benefit from proximity to Downtown Vancouver, an increasingly vibrant urban core anchored by waterfront redevelopment, dining, retail, and lifestyle amenities that continue to attract both residents and investment.
Cottonwood Court stands out as a stable, income-producing asset with immediate upside, offering investors the opportunity to implement a disciplined renovation strategy in a supply-constrained submarket with strong long-term fundamentals.
Constructed in 1965, the property consists entirely of well-designed 2-bedroom, 1-bath units, each featuring a consistent and efficient floor plan. Units average ± 727 SF and are complemented by ± 325 SF attached garages, a rare amenity that, combined with in-unit washer and dryer, enhances tenant appeal and supports long-term retention.
Vaulted, sloped ceilings and charming fireplaces add architectural character and create a warm, inviting living environment that differentiates the property from typical vintage product.
Cottonwood Court offers a clear and executable path to value creation. Ownership has begun renovating units as they turn, with three units already upgraded to include modern finishes such as shaker-style cabinetry, updated countertops, and stainless steel appliances. These improvements provide a proven blueprint for continued renovations, allowing a new owner to systematically enhance the remaining units and capture meaningful rental upside.
The property is further distinguished by its expansive green space, creating a campus-style setting that resonates with tenants seeking a balance of privacy and community. This physical layout, combined with straightforward unit uniformity, allows for operational efficiency and ease of management.
Strategically located between I-5 and I-205, the asset provides seamless access throughout the Portland Metro. Residents benefit from proximity to Downtown Vancouver, an increasingly vibrant urban core anchored by waterfront redevelopment, dining, retail, and lifestyle amenities that continue to attract both residents and investment.
Cottonwood Court stands out as a stable, income-producing asset with immediate upside, offering investors the opportunity to implement a disciplined renovation strategy in a supply-constrained submarket with strong long-term fundamentals.
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Actual - 2025) Click Here to Access |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
-
|
-
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| 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 | - |
| Annual Per SF | - |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| 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 | $5,263,024 CAD | Building Class | C |
| Price Per Unit | $263,151 CAD | Lot Size | 2.53 AC |
| Sale Type | Investment | Building Size | 21,040 SF |
| Cap Rate | 6.50% | Average Occupancy | 100% |
| No. Units | 20 | No. Stories | 1 |
| Property Type | Multifamily | Year Built/Renovated | 1965/2026 |
| Property Subtype | Apartment | Parking Ratio | 0.95/1,000 SF |
| Apartment Style | Garden | Opportunity Zone |
Yes
|
| Zoning | R-18 (2026) - R18 - High Density Residential | ||
| Price | $5,263,024 CAD |
| Price Per Unit | $263,151 CAD |
| Sale Type | Investment |
| Cap Rate | 6.50% |
| No. Units | 20 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 2.53 AC |
| Building Size | 21,040 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built/Renovated | 1965/2026 |
| Parking Ratio | 0.95/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R-18 (2026) - R18 - High Density Residential |
Amenities
Unit Amenities
- Dishwasher
- Fireplace
- Washer/Dryer
- Washer/Dryer Hookup
- Kitchen
- Oven
- Family Room
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 20 | - | 676 |
1 1
Fairly walkable
50/100
Exceptionally drivable
100/100
Limited public transit
20/100
Moderately bikeable
60/100
Property Taxes
| Parcel Numbers | Improvements Assessment | $3,286,970 CAD | |
| Land Assessment | $1,336,546 CAD | Total Assessment | $4,623,516 CAD |
Property Taxes
Parcel Numbers
Land Assessment
$1,336,546 CAD
Improvements Assessment
$3,286,970 CAD
Total Assessment
$4,623,516 CAD
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Cottonwood Court | 3902 Gibbons 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.
