Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    35458 S Ellis Rd Molalla, OR 97038

    Sponsored
    For Sale
    $75,000

    LAND - Molalla, OR

    Type:Single Family Residence
    Days on Market:
    35
    Last Refresh:
    Jan 21 at 3:06 pm

    Property Features for 35458 S Ellis Rd

    General Information

    Property type
    Land
    Property subtype
    Single Family Residence
    Standard status
    Active
    Zoning
    res
    APN
    05005536

    We can help!

    Listing Contact
    Aimee Davis
    Aimee Davis

    Firefly Real Estate (503) 829-8328 [email protected]

    Listing agent Aimee Davis (503) 829-8328

    Listing date Dec 18, 2025

    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.

    Learn more

    Property Insight Report

    Overview

    Molalla Land Investment Opportunity

    This approximately 8,175 square foot lot is located within a well-established subdivision in Clackamas County. The property is suitable for investors and future owner-occupants. Flexible Covenants, Conditions, and Restrictions (CCRs) allow the buyer to retain the existing long-term, month-to-month tenant for rental income continuity. Alternatively, the existing structure can be replaced with a double- or triple-wide manufactured home, subject to applicable approvals. Only the land is being conveyed. The manufactured home is owned by the tenant, and the buyer will assume the tenant at closing. Current rental income provides a holding strategy while the asset benefits from neighborhood appreciation. Multiple lots within this subdivision are also available, offering the option to purchase a single parcel or assemble several holdings within a consistent community setting. An adjoining approximately 15-acre parcel is available for separate purchase, providing additional flexibility for future planning. This offering supports stable rental income, future redevelopment, or portfolio expansion within a defined neighborhood.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Single family properties

    Suggested Use

    Building Supply Spa & Massage Auto Repair Shop Gym & Fitness Bar & Pub

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Molalla
    County
    Clackamas
    State
    Oregon
    Longitude
    -122.53986
    Latitude
    45.092857

    Nearby Similar for Sale

    • New
      $425,000
      0.14 Acres

      Versatile Mixed-Use Investment Property

      Mixed-use property with commercial space and two apartments in Molalla.
      118 Engle Ave, Molalla, OR 97038
      View Details
    • $1,299,000
      0.68 Acres

      Molalla Commercial Building with Drive-Through

      Commercial building in Molalla with drive-through, formerly a bank.
      200 Center Ave, Molalla, OR 97038
      View Details
    • $300,000
      0.23 Acres

      Molalla Land with Development Potential

      Land in Molalla, zoned R3, offering multiple development options.
      416 Kennel Ave, Molalla, OR 97038
      View Details
    • $600,000
      2,200 SF

      Molalla Office Building For Sale

      2,200 SF office building in prime Molalla location.
      124 Berkley Ave, Molalla, OR 97038
      View Details
    • $1,450,000
      3,500 SF

      Collins Pond and Lodge

      Chalet Log house on 9 view acres
      33998 Ball Rd, Molalla, OR 97038
      View Details
    • $699,900
      3,646 SF

      Molalla Commercial Building - Huge Potential

      Spacious automotive shop, office, & apartment.
      804 Main St, Molalla, OR 97038
      View Details
    • $950,000
      5,800 SF

      Molalla Retail Building - $950K

      5,800 SF Retail Space, Excellent Location
      13780 Macksburg Rd, Molalla, OR 97038
      View Details

    FAQs

    What type of property is this?
    Single family property - Land with tenant, redevelopment potential in established Molalla subdivision.
    Where is this single family property located?
    The property is located at 35458 S Ellis Rd Molalla, OR.
    What is the asking price?
    The asking price for this property is $75,000.
    What are key features of this property?
    This property features: - Flexible CCRs allow for replacement of the existing structure with a double- or triple-wide manufactured home (subject to approvals).; - Existing long-term, month-to-month tenant provides immediate rental income.; - Located in a well-established subdivision in Clackamas County.
    (503) 752-6966
    Request Owner's contact information
    35458 S Ellis Rd Molalla, OR 97038
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    35458 S Ellis Rd
    Molalla, OR 97038
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    35458 S Ellis Rd Molalla, OR 97038
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Aimee Davis
    Aimee Davis
    Real Estate License ID: 990100198
    (503) 752-6966
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.