Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
58 Foster 5811 SE Boise St Immeuble residentiel 30 lots 4 687 777 € (156 259 €/Lot) Taux de capitalisation 5,68 % Portland, OR 97206



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Prime Location & Higher-Ed Demand: Walkable Creston-Kenilworth hub near Reed & Warner Pacific; 99 Bike & 86 Walk Scores.
- Streamlined Operations & RUBS: Maximizes NOI by eliminating on-site management and recovering ~83% of utilities.
- Ancillary Income & Low Turnover: Features 13 leasable storage units and a strong tenant profile of 1+ year tenancies.
- Modern 2016 Build & Scale: Turnkey 30-unit asset (18 1BR / 12 studios) stabilized at 95% occupancy with minimal CapEx.
- Premium In-Unit Amenities: Equipped with stacked laundry, individual climate control, and energy-efficient appliances.
- $10M Portland Portfolio Deal: Purchase with Eco Flats (3947-3951 N Williams Ave, ID: 40991032) to secure a $300K discount on the combined package.
Résumé analytique
Roseland Apartments presents a rare opportunity to acquire a high quality, stabilized multifamily asset strategically located at 5811 SE Boise Street in one of Portland’s most resilient, high-demand rental submarkets. Positioned at the convergence of the trendy Creston-Kenilworth and Foster-Powell neighborhoods, this property offers investors immediate scale in a supply-constrained environment characterized by historically low vacancy rates and consistent year over-year rent growth. The asset features a modern, premium construction profile with luxury-adjacent unit amenities—including individual climate control, stacked in-unit laundry, and a complete energy-efficient appliance package. By pairing institutional-grade location dynamics with a stable, highly desirable demographic profile, Roseland Apartments stands out as a foundational portfolio addition poised for reliable long-term capital appreciation and durable cash flow.
Investment Highlights: From an operational perspective, Roseland Apartments is designed for maximum Net Operating Income (NOI) optimization and minimal landlord friction. The property boasts an exceptional tenant retention profile, with the majority of residents maintaining tenancy for well over a year, significantly reducing turnover costs and leasing concessions. Built to rigorous modern standards, the high quality construction ensures modest, below-market maintenance costs and low ongoing capital expenditure requirements. Furthermore, the asset utilizes a highly efficient operational footprint that eliminates the overhead expense of an on-site manager, while individual utility metering passes standard operational costs directly to the tenant base. This streamlined, low-overhead management structure allows an incoming investor to capture immediate operational efficiencies and enjoy a highly insulated, predictable yield.
Why This Asset, Why Now: Today’s market demands defensive, well-located assets with built-in demand drivers, and Roseland Apartments perfectly fits this thesis. The asset benefits from permanent, recession-resistant demand fueled by its close proximity to major higher-education institutions like Reed College and Warner Pacific College, creating a perpetual pool of student and faculty renters. Simultaneously, its near-perfect 99 Bike Score and 86 Walk Score align with modern demographic shifts toward walkable, low-car-dependency urban lifestyles. With immediate access to the SE Foster Road commercial corridor and five of Southeast Portland’s premier dining and shopping districts, the property captures a highly affluent demographic of young professionals and urban commuters. Acquiring this asset now allows an investor to capitalize on Portland’s tightening rental market, leveraging immediate micro-market demand to drive competitive rent growth while anchoring their capital in a fundamentally secure location.
Investment Highlights: From an operational perspective, Roseland Apartments is designed for maximum Net Operating Income (NOI) optimization and minimal landlord friction. The property boasts an exceptional tenant retention profile, with the majority of residents maintaining tenancy for well over a year, significantly reducing turnover costs and leasing concessions. Built to rigorous modern standards, the high quality construction ensures modest, below-market maintenance costs and low ongoing capital expenditure requirements. Furthermore, the asset utilizes a highly efficient operational footprint that eliminates the overhead expense of an on-site manager, while individual utility metering passes standard operational costs directly to the tenant base. This streamlined, low-overhead management structure allows an incoming investor to capture immediate operational efficiencies and enjoy a highly insulated, predictable yield.
Why This Asset, Why Now: Today’s market demands defensive, well-located assets with built-in demand drivers, and Roseland Apartments perfectly fits this thesis. The asset benefits from permanent, recession-resistant demand fueled by its close proximity to major higher-education institutions like Reed College and Warner Pacific College, creating a perpetual pool of student and faculty renters. Simultaneously, its near-perfect 99 Bike Score and 86 Walk Score align with modern demographic shifts toward walkable, low-car-dependency urban lifestyles. With immediate access to the SE Foster Road commercial corridor and five of Southeast Portland’s premier dining and shopping districts, the property captures a highly affluent demographic of young professionals and urban commuters. Acquiring this asset now allows an investor to capitalize on Portland’s tightening rental market, leveraging immediate micro-market demand to drive competitive rent growth while anchoring their capital in a fundamentally secure location.
Data room Cliquez ici pour accéder à
- Offering Memorandum
Bilan financier (Réel - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
390 514 €
|
155,68 €
|
| Autres revenus |
27 684 €
|
11,04 €
|
| Perte due à la vacance |
19 526 €
|
7,78 €
|
| Revenu brut effectif |
398 672 €
|
158,94 €
|
| Taxes |
45 634 €
|
18,19 €
|
| Frais d’exploitation |
86 608 €
|
34,53 €
|
| Total des frais |
132 242 €
|
52,72 €
|
| Résultat net d’exploitation |
266 430 €
|
106,22 €
|
Bilan financier (Réel - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 390 514 € |
| Annuel par m² | 155,68 € |
| Autres revenus | |
|---|---|
| Annuel | 27 684 € |
| Annuel par m² | 11,04 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 19 526 € |
| Annuel par m² | 7,78 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 398 672 € |
| Annuel par m² | 158,94 € |
| Taxes | |
|---|---|
| Annuel | 45 634 € |
| Annuel par m² | 18,19 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 86 608 € |
| Annuel par m² | 34,53 € |
| Total des frais | |
|---|---|
| Annuel | 132 242 € |
| Annuel par m² | 52,72 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 266 430 € |
| Annuel par m² | 106,22 € |
Informations sur l’immeuble
| Prix | 4 687 777 € | Sous-type de bien | Appartement |
| Prix par lot | 156 259 € | Style d’appartement | De faible hauteur |
| Type de vente | Investissement | Classe d’immeuble | A |
| Taux de capitalisation | 5,68 % | Surface du lot | 0,08 ha |
| Condition de vente | 1031 Exchange | Surface de l’immeuble | 2 508 m² |
| Multiplicateur du loyer brut | 11.52 | Nb d’étages | 3 |
| Nb de lots | 30 | Année de construction | 2017 |
| Type de bien | Immeuble residentiel | ||
| Zonage | CG | ||
| Prix | 4 687 777 € |
| Prix par lot | 156 259 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,68 % |
| Condition de vente | 1031 Exchange |
| Multiplicateur du loyer brut | 11.52 |
| Nb de lots | 30 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | A |
| Surface du lot | 0,08 ha |
| Surface de l’immeuble | 2 508 m² |
| Nb d’étages | 3 |
| Année de construction | 2017 |
| Zonage | CG |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Lave-vaisselle
- Machine à laver/sèche-linge
- Réfrigérateur
- Four
- Cuisinière
- Baignoire/Douche
Caractéristiques du site
- Local à vélos
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 12 | 959,46 € | 33 - 38 |
| 1+1 | 18 | 1 135 € | 49 - 52 |
1 1
Moyennement praticable à pied
70/100
Relativement adapté aux voitures
50/100
Transports en commun relativement accessibles
50/100
Très praticable en vélo
80/100
Taxes foncières
Taxes foncières
N° de parcelle
Évaluation du terrain
31 053 € (2025)
Évaluation des aménagements
0 € (2025)
Évaluation totale
2 076 747 € (2025)
Impôts annuels
45 634 € (18,19 €/m²)
Année d’imposition
2026 Payable 2026
1 sur 13
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
58 Foster | 5811 SE Boise St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.

