A 4a Sm 1-Bd/ 1-ba 535 $950 $950 4a 09-Feb-19 1 0.90 39.60
4b 535 $900 $950 4b 02-Apr-16 1 3.76 44.63
8a 535 $875 $950 8a 25-Feb-12 1 7.87 80.65
8b 535 $885 $1,000 8b 01-May-99 1 20.70 58.81
B 9a 535 $950 $950 9a V 0
9b 535 $950 $950 9b 27-Aug-18 1 1.36 27.30
12a 535 $875 $950 12a 07-Jul-10 1 9.50 70.76
12b 535 $935 $1,000 12b 13-Apr-11 1 8.74 32.74
13a 535 $950 $950 13a 17-Sep-16 1 3.30 33.62
13b 535 $875 $950 13b 15-Nov-13 1 6.14 81.90
16a 535 $950 $950 16a 28-Mar-18 1 1.78 46.61
16b 535 $950 $950 16b 10-Jul-19 1 0.49 25.09
C 18a 565 $950 $950 18a 04-Jun-18 1 1.59 28.50
18b 465 $950 $950 18b V 0
18c 535 $850 $850 18c 20-Jan-12 1 7.96 41.90
22a 565 $875 $950 22a 02-Oct-15 1 4.26 34.04
22b 465 $850 $950 22b 16-Aug-05 1 14.40 70.43
D 26a 565 $950 $950 26a 15-Jul-18 1 1.48 38.20
26b 465 $875 $950 26b 01-Mar-16 1 3.85 25.15
30a 565 $875 $950 30a 28-Nov-09 1 10.11 70.32
30b 465 $850 $875 30b 01-May-17 1 2.68 20.83
C 17 One-Bd / 1-ba 660 $1,125 $1,125 17 20-Aug-16 1 3.38
68.30
20 660 $1,000 $1,050 20 12-Jan-18 1 1.98 67.36
21 660 $1,125 $1,125 21 15-Sep-18 1 1.31 55.70
24 660 $975 $1,125 24 20-May-12 2 7.63 34.41
D 25 660 $940 $1,050 25 05-Feb-00 1 19.93 49.85
28 660 $1,050 $1,075 28 18-Dec-16 2 3.05 29.77
29 760 $1,050 $1,125 29 14-Jan-17 2 2.98 63.66
32 660 $1,050 $1,125 32 27-May-17 2 2.61 41.40
A 2 2Bd /1-ba 860 $1,275 $1,300 2 17-Jan-14 2 5.97 42.53
3 860 $1,200 $1,200 3 01-Oct-16 1 3.26 47.31
6 860 $1,200 $1,200 6 15-Jul-19 2 0.48 27.70
7 860 $1,200 $1,200 7 24-Mar-12 1 7.79 54.56
B 10 860 $1,200 $1,200 10 30-Mar-13 2 6.77 32.79
11 860 $1,150 $1,200 11 27-Nov-06 1 13.12 76.02
14 860 $1,175 $1,175 14 18-Sep-11 1 8.30 31.17
15 860 $1,175 $1,175 15 03-Jul-19 1 0.51 34.25
C 19 860 $1,150 $1,150 19 23-Feb-19 1 0.87 29.18
23 860 $1,150 $1,150 23 23-Jul-16 1 3.45 60.54
D 27 860 $1,125 $1,125 27 20-Aug-12 2 7.38 62.19
31 860 $1,100 $1,100 31 15-Feb-18 1 1.89 29.60
A 1 1,184 $1,900 $1,900 1 01-Jul-91 ▼ ▼ ▼
5 1,184 $1,900 $1,900 5 01-Jul-91 1 28.53 79.05
C 2,020 $300 $300
Total Sq. Ft. 31,163 $46,950 Total Residents 48
Gross Monthly Inc • Jan 20 20 $45,585 Avg. # Res. / Apt 1.12
Gross Annual Income $547,020 Avg. Years Occupancy - - - ►
6.1
Avg. Adult Resident Age (per apt) 43.9
♦ Two Bed/ 2-Bath: Shared Access (via Decks/ Stairway) to
Private, Large, Grassy, Landscaped Yard •Securely
Fenced w/ 4-gates. Also: 4-Garages , Remote Openers,
2-Pedestrian Doors & •Spacious Motor-Home Park'g
Bld
g
2 Two Bed
2-Bath ♦
LDY/ Stg / Comm (17b, 18d)
DC • Rent Roll ♦ January 20 20
SinceAptJan/ ea
Unit# Occ
Years
Occupied
Average
Age
21 S
mall
1-B
ed 1
-Bath
8 O
ne-B
ed
1-B
ath
12 T
wo B
ed
1-B
ath
Sq.
Feet
# Bed /
BathsApt Est. on
Trn-Ovr
♦ 2019 Gross Income $524,600
Expenses:
• Cleaning; Renew & Repl; Repairs $51,929
• Insurance $8,542
• Management @ 6% of Gross Income $31,476
• Real Estate Taxes $62,940
• Supplies & Materials $29,600
• Utilities:
SatTV $4,500
Elect - PGE $2,265
Gas - Laundry $420
Internet & Phone-1 - Cent•Link $1,561
Trash, Refuse $4,909
Wtr/Swr $39,100 $52,755
Total
Expenses► $237,242
Carlton H. Perry ♦ Owner/Mgr … Dickinson Crossing ®
Offering "Fine Rental Housing – For the Quiet Professional" ™
4600 SW Dickinson St, Portland OR 97219 •Ofc: 503-245-8600
* City zone RM1 allows 180,000 sq.ft in all. Less 30,000 sq.ft.
leaves about
150,000 sq.ft to build affordable housing … Space for about 150
more units.
DC Income and Expense ► Calendar Year 2019
♦ Estimated Net Operating Income • 2019 $287,358
43 Units*
8 • One-Bdrm / 1-bath 21 • Small 1-Bdrm / 1-bath
12 • Two- Bedrm / 1-bath 2 • Lg.Two-Bedrm/ 2-bath
