Duplex with Attached
1018 NE REGAN HILL Loop Estacada, OR 97023
For Sale
$642,400
MULTI_FAMILY - Estacada, OR
Property Size2,680 SF
Price / SF$239.70
Days on Market124
Property Features for 1018 NE REGAN HILL Loop
General Information
Property type
Residential Multi Family
Property subtype
Other
Zoning
City
Bedrooms
6
Bathrooms
4
Rooms
Bathroom 4, Bedroom 4, Bedroom 5, Bathroom 2, Bedroom 2, Bathroom 3, Bedroom 6, Bedroom 1, Bathroom 1, Bedroom 3
Standard status
Active
APN
05033383
Size
2,680 SF
Taxes and HOA fees
Tax Description
SUBDIVISION REGAN HILL ACRES 3 4541 LT 16
Tax Annual Amount
5756
Utilities
Heating system
Forced Air
Cooling system
Heat Pump, Central Air
Water front features
Creek
Water front
1
Building Details
Year built
2020
Floors in Building
2
Number of units
2
Roof type
Composition
Listing Agency:
Premiere Property Group, LLC
(503) 670-9000
Listed By:
Jason Preuit · License #200408054
(503) 984-9887
Added: Mar 26
Changed: Jul 12
Last Checked: Jul 27 at 4:06PM
MLS# 155987671
Copyright © 2026 Regional Multiple Listing Services. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This for-sale duplex features a main home with 4 bedrooms and 2.5 baths, plus an attached ADU designed for independent living. The ADU includes its own private entrance, 2 bedrooms, 1 bath, a full kitchen, living space, a dedicated laundry room, and a 1-car garage.
Both the main home and ADU include laminate flooring, quartz countertops, and stainless steel appliances. Outside, the property offers a low-maintenance yard with a patio that includes separate fenced areas for privacy between the main home and ADU. The property also backs to a greenspace and creek.
Overall, the layout supports dual living and flexibility across 6 total bedrooms, with the ADU configured as a self-contained second residence.
Both the main home and ADU include laminate flooring, quartz countertops, and stainless steel appliances. Outside, the property offers a low-maintenance yard with a patio that includes separate fenced areas for privacy between the main home and ADU. The property also backs to a greenspace and creek.
Overall, the layout supports dual living and flexibility across 6 total bedrooms, with the ADU configured as a self-contained second residence.
Key Highlights
- Built in 2020 with forced air heating and central A/C plus a heat pump
- Main home has 4 bedrooms and 2.5 baths
- Fully attached ADU includes 2 bedrooms and 1 bath with private entrance
Financial Insights For Apartment 5plus
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $65.9k | $24.60 |
| − Vacancy | −$3.4k | −$1.25 |
| EGI | $62.6k | $23.35 |
| − OpEx | −$28.2k | −$10.51 |
| NOI | $34.4k | $12.84 |
2,680 SF · lease $24.60/SF/yr · vacancy 5.10% · expense 45.00%
Alternative Uses
Best Use
Apartment 5plus
$491.6K
$430.1K – $573.5K
NOI $34,411 @ 7.0% cap · market cap 5.36%
Second Best
Multifamily LT 5
$480.9K
$420.8K – $561.1K
NOI $33,664 @ 7.0% cap · market cap 5.24%
Theoretical Best
Office A
$723.4K
$633.0K – $844.0K
NOI $50,638 @ 7.0% cap · market cap 7.88%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use
Frequently Asked Questions
What type of property is this?
Duplex - Two residences include a 4-bedroom home and an attached 2-bedroom ADU with private entrance and full kitchen.
Where is this duplex located?
The property is located at 1018 NE REGAN HILL Loop Estacada, OR.
What is the asking price?
The asking price for this property is $642,400.
What are key features of this property?
This property features: Built in 2020 with forced air heating and central A/C plus a heat pump; Main home has 4 bedrooms and 2.5 baths; Fully attached ADU includes 2 bedrooms and 1 bath with private entrance
