Log In/Sign Up
Your email has been sent.
11 Home Detached Cottage Cluster| 2 Bd/2.5 Ba 8330 N Bank St 11 Unit Apartment Building $5,783,357 CAD ($525,760 CAD/Unit) 5.82% Cap Rate Portland, OR 97203



Investment Highlights
- 11 detached homes as part of a cottage cluster
- 3 street facing homes, 8 homes behind security gate
- Designed & developed by a 2025 Builder of the Year award winner and respected multi-year Street of Dreams builder
- Low maintenance landscaping for simplified overhead
Executive Summary
Located in Portland’s highly desirable St. Johns neighborhood, this offering represents a rare new-construction cottage cluster consisting of 11 detached homes on N Bank St. The detached configuration and fee-simple ownership structure provide long-term operational flexibility, simplified management, and strong resale optionality—either as a portfolio hold or future individual dispositions, subject to buyer strategy and local regulations. Purpose-built for efficiency and durability, each residence features energy-efficient mini-split systems for year-round heating and cooling, supporting lower operating costs and broad tenant appeal. The project was delivered by a multi-year Street of Dreams builder and Builder of the Year award winner, offering confidence in construction quality, design execution, and long-term performance. The cohesive site layout balances privacy and density, enhancing tenant satisfaction while maintaining an approachable neighborhood scale. The St. Johns location continues to demonstrate strong rental demand driven by proximity to major employers, recreation, and everyday amenities. Residents enjoy quick access to Cathedral City Park, St. Johns Park, Pier Park, and the St. Johns Bridge, along with nearby dining, coffee, and breweries including Two Stroke Coffee, Affogato, John Street Cafe, Leisure Public House, StormBreaker Brewing, Wonderwood Springs, and The Fixin’ To. This amenity-rich environment supports rent stability, reduced vacancy, and long-term appreciation. Overall, this asset delivers a compelling combination of detached new construction, efficient mechanical systems, walkable neighborhood amenities, and flexible ownership structure, making it well-suited for investors seeking durable cash flow, low near-term capital needs, and strong exit optionality in one of North Portland’s most established submarkets.
Financial Summary (Pro Forma - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$447,225
|
$46.60
|
| Other Income |
$4,043
|
$0.42
|
| Vacancy Loss |
$15,654
|
$1.63
|
| Effective Gross Income |
$435,615
|
$45.39
|
| Taxes |
$63,926
|
$6.66
|
| Operating Expenses |
$35,054
|
$3.65
|
| Total Expenses |
$98,980
|
$10.31
|
| Net Operating Income |
$336,635
|
$35.08
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $447,225 |
| Annual Per SF | $46.60 |
| Other Income (CAD) | |
|---|---|
| Annual | $4,043 |
| Annual Per SF | $0.42 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $15,654 |
| Annual Per SF | $1.63 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $435,615 |
| Annual Per SF | $45.39 |
| Taxes (CAD) | |
|---|---|
| Annual | $63,926 |
| Annual Per SF | $6.66 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $35,054 |
| Annual Per SF | $3.65 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $98,980 |
| Annual Per SF | $10.31 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $336,635 |
| Annual Per SF | $35.08 |
Property Facts
| Price | $5,783,357 CAD | Building Class | B |
| Price Per Unit | $525,760 CAD | Lot Size | 0.26 AC |
| Sale Type | Investment | Building Size | 9,597 SF |
| Cap Rate | 5.82% | Average Occupancy | 0% |
| No. Units | 11 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2025 |
| Property Subtype | Apartment | ||
| Zoning | R5 | ||
| Price | $5,783,357 CAD |
| Price Per Unit | $525,760 CAD |
| Sale Type | Investment |
| Cap Rate | 5.82% |
| No. Units | 11 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | B |
| Lot Size | 0.26 AC |
| Building Size | 9,597 SF |
| Average Occupancy | 0% |
| No. Stories | 2 |
| Year Built | 2025 |
| Zoning | R5 |
Amenities
Site Amenities
- Gated
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+2.5 | 11 | $3,401 CAD | 850 - 894 |
Fairly walkable
40/100
Moderately drivable
60/100
Limited public transit
20/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | R229020 | Total Assessment | $287,126 CAD (2025) |
| Land Assessment | $287,126 CAD (2025) | Annual Taxes | $63,926 CAD ($6.66 CAD/SF) |
| Improvements Assessment | $0 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
R229020
Land Assessment
$287,126 CAD (2025)
Improvements Assessment
$0 CAD (2025)
Total Assessment
$287,126 CAD (2025)
Annual Taxes
$63,926 CAD ($6.66 CAD/SF)
Tax Year
2026
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
11 Home Detached Cottage Cluster| 2 Bd/2.5 Ba | 8330 N Bank 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.

