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…
70 NE Rose St
College Place, WA 99324
Asking Price
$459K
Cap Rate
6.25%
Asset Type
Student Housing Multifamily
Class
Class B
What's Special
Multifamily | 2 Units | $229,500/unit <ul><li>Day-One Cash Flow - Both units are occupied and producing income. No lease-up risk, no deferred stabilization period.</li><li>Zoned Multi-Family - Parcel is confirmed Multi-Family zoning under City of College Place jurisdiction — development upside to be confirmed with planning.</li><li>Below Assessed Ratio - $300,560 county assessed value vs. $459,000 ask — buyer acquires at a meaningful premium to assessed but at favorable GRM and cap vs. replacement cost.</li><li>1031 Exchange Rea
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
17.43%
DSCR
2.94
Strong
Cash-on-Cash
38.31%
Monthly Payment
$2,270.882
Annual Cash Flow
$52,749.421
