387 Tavis Drive Merlin, OR 97532
MULTI_FAMILY - Merlin, OR
Property Features for 387 Tavis Drive
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Parking features
- Driveway
- Standard status
- Active
- APN
- R303680
- Size
- 10,236 SF
- Lot size
- 8.06 Acres
Taxes and HOA fees
- Tax Year
- 2023
- Tax Annual Amount
- 7639
Utilities
- Sewer type
- Septic Tank
- Water source
- Well
Building Details
- Year built
- 1983
- Floors in Building
- 1
- Number of units
- 16
- Roof type
- Composition, Metal
Listing agent Martin Outdoor Property Group License #200706071 (541) 660-5111
Listing office John L. Scott Medford 871 Medford Center, Medford, OR (541) 779-3611
Listing date Jul 31, 2023
Copyright © 2026 Oregon Data Share. 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.
Key Highlights
- 16‑unit rental portfolio on just over 8 acres, made up of 16 lots with 10 homes owned by the seller and 6 homes tenant‑owned
- Current gross rent is approximately $155,000 per year, with upside potential mentioned to exceed $200,000 per year with further improvement
- Each lot is independent, offering the option to sell off separate lots or tailor the investment to your preference
Local 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 | $147.4k | $14.40 |
| − Vacancy | −$7.1k | −$0.69 |
| EGI | $140.3k | $13.71 |
| − OpEx | −$63.1k | −$6.17 |
| NOI | $77.2k | $7.54 |