Se Connecter/S’inscrire
Votre courriel a été envoyé.
ecoFlats 3947-3951 N Williams Ave 18 Unité Immeuble d’appartements 7 281 842 $ CAD (404 547 $ CAD/Unité) 5,60% Taux de capitalisation Portland, OR 97227



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- Stabilized Baseline Yield: Offered at $5,150,000, delivering a 5.60% cap rate on a 95% stabilized occupancy footprint.
- NNN-Hedged Income: Retail 100% leased through 2028/2031 on NNN leases, insulating 27% of gross revenue from apartment cycles.
- Premium Demographics: Prime N Williams corridor location commands affluent demographics, averaging over $146,000 HHI within one mile.
- Structural OpEx Insulation: Net-zero build with 21-kW solar limits HVAC overhead to secure a highly efficient ~40% expense ratio.
- Pre-Stubbed Scale Potential: EXD zoning allows 12 additional units on a rear footprint with utility hookups already run to the site.
- Low-CapEx Architecture: 2011 build with low-maintenance CeramaClad siding and a 60mm TPO roof to protect long-term structural margins.
Résumé de l'annonce
EcoFlats (3947–3951 N Williams Ave) is a premier mixed-use asset built for long-term value and stable cash flow. Located in Portland’s established North Williams corridor, the property features 18 apartment units over 3,657 square feet of commercial retail on an 11,800-square-foot EXD-zoned lot.
Unlike standard properties vulnerable to market spikes, EcoFlats was designed to protect the owner from the biggest threat to rental income: rising utility costs. Operating at 65% higher energy efficiency than traditional buildings, it features a 21-kW solar array and open-air common areas that eliminate shared HVAC overhead entirely.
The ground floor is 100% leased to stable local brands on NNN/CAM leases through mid-2028, securing a predictable revenue base. Additionally, a pre-stubbed rear footprint allows for 12 more units without expensive city hookup fees.
INVESTMENT HIGHLIGHTS
Lower Operating Costs & Higher Profit:
A 21-kW solar array, thermal trellis, and advanced water-heating system keep utility bills low. Open-air hallways eliminate heating and cooling costs for common areas, slashing monthly overhead and protecting your bottom line.
Reliable Commercial Income:
The ground floor is 100% leased through mid-2028 to stable local favorites, Migration Brewing and Bigtime Tattoo. Triple-net (NNN/CAM) leases ensure tenants cover expenses, providing steady cash flow independent of apartment market cycles.
Easy Room to Grow:
Zoning allows for 12 additional units on the rear 50x50 lot. Utility lines are already run to the site, allowing a buyer to skip expensive city hookup fees (SDCs) and plug straight into the existing solar and boiler systems.
WHY THIS ASSET? WHY NOW?
Today’s market isn't about relying on speculative rent spikes—it is about controlling costs and securing reliable cash flow. EcoFlats delivers both.
The property features a balanced, mixed-use mix of 18 apartment units and 2 ground-floor commercial spaces. With the commercial tenants locked into fixed leases plus CAM reimbursements, you get a stabilized, predictable revenue base that protects the asset regardless of apartment market cycles.
Furthermore, the green design isn't a marketing gimmick; it directly protects your bottom line against rising utility rates. Combined with open-air common areas, you bypass traditional HVAC overhead entirely. Finally, with zoning for 12 more units and utilities already run to the rear lot, you can expand whenever you are ready, skipping expensive city hookup fees.
Unlike standard properties vulnerable to market spikes, EcoFlats was designed to protect the owner from the biggest threat to rental income: rising utility costs. Operating at 65% higher energy efficiency than traditional buildings, it features a 21-kW solar array and open-air common areas that eliminate shared HVAC overhead entirely.
The ground floor is 100% leased to stable local brands on NNN/CAM leases through mid-2028, securing a predictable revenue base. Additionally, a pre-stubbed rear footprint allows for 12 more units without expensive city hookup fees.
INVESTMENT HIGHLIGHTS
Lower Operating Costs & Higher Profit:
A 21-kW solar array, thermal trellis, and advanced water-heating system keep utility bills low. Open-air hallways eliminate heating and cooling costs for common areas, slashing monthly overhead and protecting your bottom line.
Reliable Commercial Income:
The ground floor is 100% leased through mid-2028 to stable local favorites, Migration Brewing and Bigtime Tattoo. Triple-net (NNN/CAM) leases ensure tenants cover expenses, providing steady cash flow independent of apartment market cycles.
Easy Room to Grow:
Zoning allows for 12 additional units on the rear 50x50 lot. Utility lines are already run to the site, allowing a buyer to skip expensive city hookup fees (SDCs) and plug straight into the existing solar and boiler systems.
WHY THIS ASSET? WHY NOW?
Today’s market isn't about relying on speculative rent spikes—it is about controlling costs and securing reliable cash flow. EcoFlats delivers both.
The property features a balanced, mixed-use mix of 18 apartment units and 2 ground-floor commercial spaces. With the commercial tenants locked into fixed leases plus CAM reimbursements, you get a stabilized, predictable revenue base that protects the asset regardless of apartment market cycles.
Furthermore, the green design isn't a marketing gimmick; it directly protects your bottom line against rising utility rates. Combined with open-air common areas, you bypass traditional HVAC overhead entirely. Finally, with zoning for 12 more units and utilities already run to the rear lot, you can expand whenever you are ready, skipping expensive city hookup fees.
Salle de données Cliquez ici pour accéder à
- Offering Memorandum
Bilan financier (Réel - 2026) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
711 985 $
|
39,37 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
31 494 $
|
1,74 $
|
| Revenu brut effectif |
680 490 $
|
37,63 $
|
| Taxes |
69 392 $
|
3,84 $
|
| Dépenses d’exploitation |
203 293 $
|
11,24 $
|
| Total des dépenses |
272 686 $
|
15,08 $
|
| Revenu net d’exploitation |
407 804 $
|
22,55 $
|
Bilan financier (Réel - 2026)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 711 985 $ |
| Annuel par pi² | 39,37 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 31 494 $ |
| Annuel par pi² | 1,74 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 680 490 $ |
| Annuel par pi² | 37,63 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 69 392 $ |
| Annuel par pi² | 3,84 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 203 293 $ |
| Annuel par pi² | 11,24 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 272 686 $ |
| Annuel par pi² | 15,08 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 407 804 $ |
| Annuel par pi² | 22,55 $ |
Faits sur la propriété
Commodités
Commodités des unités
- Climatisation
- Chauffage
- Cuisine
- Fourchette
- Accessible aux fauteuils roulants (chambres)
Commodités du site
- Commerce de détail sur place
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 1+1 | 12 | 1 944 $ CAD | 585 |
| 2+1 | 6 | 2 397 $ CAD | 743 |
1 1
Exceptionnellement accessible à pied
100/100
Moyennement adapté aux voitures
70/100
Transports en commun relativement accessibles
50/100
Très accessible en vélo
80/100
Impôts fonciers
| Numéro de lot | R103300 | Évaluation totale | 2 742 364 $ CAD (2025) |
| Évaluation du terrain | 0 $ CAD (2025) | Impôts annuels | 69 392 $ CAD (3,84 $ CAD/pi²) |
| Évaluation des bâtiments | 0 $ CAD (2025) | Année d’imposition | 2026 |
Impôts fonciers
Numéro de lot
R103300
Évaluation du terrain
0 $ CAD (2025)
Évaluation des bâtiments
0 $ CAD (2025)
Évaluation totale
2 742 364 $ CAD (2025)
Impôts annuels
69 392 $ CAD (3,84 $ CAD/pi²)
Année d’imposition
2026
1 de 22
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
ecoFlats | 3947-3951 N Williams Ave
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
