Waverly Court | 2510-2524 SE Clinton St
This feature is unavailable at the moment.
We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.
Please check back in a few minutes. We apologize for the inconvenience.
- LoopNet Team
thank you
Your email has been sent!
Waverly Court 2510-2524 SE Clinton St
13,726 SF 100% Leased Retail Building Portland, OR 97202 $2,600,000 ($189/SF) 6.29% Cap Rate
Investment Highlights
- Fully Lesaed to Long Term Commercial Tenants
- Seller Financing Available for Qualified Borrower
- (11) Apartment Units Leased at Below Market Rates
Executive Summary
Marcus & Millichap has been exclusively selected to list for sale Waverly Court. This fully leased, mixed-use asset is well located at 2510-2524 SE Clinton Street in Southeast Portland's Division-Clinton Neighborhood. The property consists of 14,178 square feet of gross building area situated over two stories on an 8,240 square foot lot zoned Commercial Mixed-Use 1 (CM1). The building is currently 100% occupied by (6) commercial tenants on the main level and (11) residential tenants on the second level. There are nine (9) studios and (2) one-bedroom apartments.
The commercial tenants are currently on modified gross leases with lease expirations dates ranging from 1 to 4 years with an average lease term of 2.25 years. These staggered leases help reduce risk for an investor while they increase rents to market rates and convert leases to a Triple Net (NNN) expense reimbursement structure during renewal periods.
On average, the (11) apartment units are leased at a monthly rent that is more than 11% below market. This provides an investor another opportunity to further add value over time by improving units, increasing rents, and implementing residential utility bill-backs (RUBS).
The commercial tenants are currently on modified gross leases with lease expirations dates ranging from 1 to 4 years with an average lease term of 2.25 years. These staggered leases help reduce risk for an investor while they increase rents to market rates and convert leases to a Triple Net (NNN) expense reimbursement structure during renewal periods.
On average, the (11) apartment units are leased at a monthly rent that is more than 11% below market. This provides an investor another opportunity to further add value over time by improving units, increasing rents, and implementing residential utility bill-backs (RUBS).
Financial Summary (Actual - 2023) Click Here to Access |
Annual | Annual Per SF |
---|---|---|
Gross Rental Income | $99,999 | $9.99 |
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 - 2023) Click Here to Access
Gross Rental Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Other Income | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss | |
---|---|
Annual | - |
Annual Per SF | - |
Effective Gross Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Taxes | |
---|---|
Annual | - |
Annual Per SF | - |
Operating Expenses | |
---|---|
Annual | - |
Annual Per SF | - |
Total Expenses | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Net Operating Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Property Facts
Sale Type
Investment
Sale Condition
1031 Exchange
Property Type
Retail
Property Subtype
Building Size
13,726 SF
Building Class
C
Year Built
1913
Price
$2,600,000
Price Per SF
$189
Cap Rate
6.29%
NOI
$163,470
Percent Leased
100%
Tenancy
Multiple
Building Height
2 Stories
Building FAR
1.66
Land Acres
0.19 AC
Zoning
CM1 - CM1 - Commercial Mixed-Use 1
Frontage
142 FT on Clinton St
Amenities
- Bus Line
- Signage
MAJOR TENANTS Click Here to Access
- Tenant
- Industry
- SF OCCUPIED
- RENT/SF
- Lease Type
- Lease End
- Clinton Street Pub
- Retailer
- 99,999 SF
- $9.99
- Lorem Ipsum
- Jan 0000
- Clinton Street Records
- Retailer
- 99,999 SF
- $9.99
- Lorem Ipsum
- Jan 0000
- Clinton Street Theater
- Retailer
- 99,999 SF
- $9.99
- Lorem Ipsum
- Jan 0000
- Gilly's Salon
- Retailer
- 99,999 SF
- $9.99
- Lorem Ipsum
- Jan 0000
- La Dolce Vita
- Retailer
- 99,999 SF
- $9.99
- Lorem Ipsum
- Jan 0000
- Lucky Horseshoe Lounge
- Retailer
- 99,999 SF
- $9.99
- Lorem Ipsum
- Jan 0000
Tenant | Industry | SF OCCUPIED | RENT/SF | Lease Type | Lease End | |
Clinton Street Pub | Retailer | 99,999 SF | $9.99 | Lorem Ipsum | Jan 0000 | |
Clinton Street Records | Retailer | 99,999 SF | $9.99 | Lorem Ipsum | Jan 0000 | |
Clinton Street Theater | Retailer | 99,999 SF | $9.99 | Lorem Ipsum | Jan 0000 | |
Gilly's Salon | Retailer | 99,999 SF | $9.99 | Lorem Ipsum | Jan 0000 | |
La Dolce Vita | Retailer | 99,999 SF | $9.99 | Lorem Ipsum | Jan 0000 | |
Lucky Horseshoe Lounge | Retailer | 99,999 SF | $9.99 | Lorem Ipsum | Jan 0000 |
Walk Score ®
Walker's Paradise (94)
Bike Score ®
Biker's Paradise (94)
Nearby Major Retailers
PROPERTY TAXES
Parcel Number | R270400 | Improvements Assessment | $0 |
Land Assessment | $0 | Total Assessment | $392,860 |
PROPERTY TAXES
Parcel Number
R270400
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$392,860
1 of 6
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
Waverly Court | 2510-2524 SE Clinton 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.