Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
22764 SW Johnson Rd
West Linn, OR 97068
Asking Price
$1.70M
Cap Rate
6.16%
Asset Type
Warehouse Industrial
Class
Class B
What's Special
Industrial | 6.16% CAP | 16,700 SqFt <ul><li>21E27C 00901 - 1.21ac. 01101 - .71ac. 01100 - .81ac = 2.66 total acres</li><li>10,000sf Industrial building with parking</li><li>Roof coated & paint ext in 2023/2024 - Rent $7000/mo</li><li>2936sf, 4bd/3ba house in great condition (tenant for 7+ years) - Rent $2450/mo</li><li>3764sf, 2bd/1ba house (tenant for 25+ years) - Rent $1000/mo</li></ul>
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
4.71%
DSCR
0.79
Underwater
Cash-on-Cash
-4.10%
Monthly Payment
$8,410.672
Annual Cash Flow
$-20,928.069