Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Downtown Forest Grove Leased Retail Title is generated by Realmo AI

    1923-2104 Main Street, Forest Grove, OR 97116

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $2,500,000

    Fully leased retail property in downtown Forest Grove near Pacific University.

    Type:Retail
    Property size:
    10,268 SF
    Price / SF:
    $243/SF
    Added:
    Jan 27, 2026
    Days on Market:
    110
    Last Refresh:
    Apr 6 at 1:02 am

    Property Features for 1923-2104 Main Street

    General Information

    Standard status
    Active
    Size
    10,268 SF
    Property subtype
    Retail

    We can help!

    Listing Contact
    Tim Budelman

    Listing agent Tim Budelman

    Listing office Norris & Stevens, Inc. - Corporate

    Listing date Jan 27, 2026

    Source Tcnworldwide

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Norris & Stevens, Inc. - Corporate

    HighLights

    • 100% leased building providing immediate income.
    • Prime location in downtown Forest Grove, a rapidly growing city in Oregon.
    • Includes Diversity Cafe, featuring a restaurant, bar, stage, dance floor, and arcade.
    • Proximity to Pacific University (two blocks away).
    • Substantial total square footage (± 10,268 SF) including Diversity Cafe, B’Lynn’s Candy, and meeting space.
    • On‑site parking (16 spaces) plus ample street parking.

    Overview

    The property, totaling approximately 10,268 square feet, is located in downtown Forest Grove, one of Oregon’s fastest-growing cities, and is situated two blocks from Pacific University. The building is currently 100% leased. It includes Diversity Cafe, which features a restaurant, bar, stage, dance floor, and arcade (approximately 8,469 square feet); B’Lynn’s Candy (approximately 1,451 square feet); and a meeting space (approximately 348 square feet). There are 16 parking spaces available, along with ample street parking.

    Financial Insights

    Value Estimation Calculated for Specialty Retail

    Conservative
    $1.77M
    NOI $158,856 @ 9.00% cap · cautious / downside scenario
    Moderate
    $2.27M
    NOI $158,856 @ 7.00% cap · market / base-case scenario
    Aggressive
    $3.18M
    NOI $158,856 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    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.
         Calculated for Specialty Retail

    Component $ $/SF
    Gross rent $221.8k $21.60
    − Vacancy −$10.0k −$0.97
    EGI $211.8k $20.63
    − OpEx −$53.0k −$5.16
    NOI $158.9k $15.47
    10,268 SF · lease $21.60/SF/yr · vacancy 4.50% · expense 25.00%

    Alternative Use Scenarios

    Best Use
    Specialty Retail
    $2.27M
    $1.99M – $2.65M (±1% cap)
    NOI $158,856 @ 7.0% cap · market cap 6.35%
    Second Best
    Retail
    $1.66M
    $1.46M – $1.94M (±1% cap)
    NOI $116,439 @ 7.0% cap · market cap 4.66%
    Theoretical Best
    Office A
    $2.77M
    $2.43M – $3.23M (±1% cap)
    NOI $194,011 @ 7.0% cap · market cap 7.76%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Shopping centers

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Auto Repair Shop Gym & Fitness Center

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

    Location Insight

    • Map
    • Local Demand
    City
    Forest Grove
    County
    Washington
    State
    Oregon
    Longitude
    -123.112
    Latitude
    45.5191

    Nearby Similar for Sale

    • $1,059,900
      3,552 SF

      Turnkey Forest Grove Quadplex Investment

      Income-producing quadplex in Forest Grove's Old Town district.
      1630 CEDAR St, ForestGrove, OR 97116
      View Details
    • $6,300,000
      26,787 SF

      Forest Grove Multifamily Investment Opportunity

      Portfolio of duplexes near Pacific University with strong rental demand.
      1270 PACIFIC Ave, ForestGrove, OR 97116
      View Details
    • $849,900

      51.8 Acres Ready to Build

      Farm property near town with building and septic approval.
      2369 NW Martin Rd, ForestGrove, OR 97116
      View Details
    • $1,000,000
      12,000 SF

      Historic Building in Downtown

      Three-story building in downtown Forest Grove, across from Pacific University.
      2038 Pacific Ave, Forest Grove, OR 97116
      View Details
    • $7,750,000
      35,774 SF

      Fitness-Anchored Retail Center for Sale

      Fully leased retail center with mark-to-market upside.
      2333 Pacific Ave, Forest Grove, OR 97116
      View Details
    • $775,000
      3,936 SF

      Retail Space Near Pacific University

      Retail property with high visibility near Pacific University.
      1904 Elm St, Forest Grove, OR
      View Details
    • Contact for pricing

      Commercial Property for Sale

      Commercial property available for sale in Forest Grove, Oregon.
      2530 10th Ave, Forest Grove, OR 97116
      View Details
    • $1,050,000
      5,055 SF

      Established Restaurant Space for Sale

      Profitable restaurant space with long-term tenant and NNN lease.
      1822 21st Ave, Forest Grove, OR 97116
      View Details
    • $2,500,000
      10,268 SF

      Downtown Forest Grove Leased Building

      Restaurant, bar, stage, dance floor, and arcade included.
      1927 21st Ave, Forest Grove, OR
      View Details
    • $1,480,000
      11,921 SF

      Industrial Property with Office Space

      Industrial property featuring office, manufacturing, and storage spaces for sale.
      2221 Yew St, Forest Grove, OR 97116
      View Details

    FAQs

    What type of property is this?
    Shopping center - Fully leased retail property in downtown Forest Grove near Pacific University.
    Where is this shopping center located?
    The property is located at 1923-2104 Main Street Forest Grove, OR.
    What is the asking price?
    The asking price for this property is $2,500,000.
    What are key features of this property?
    This property features: 100% leased building providing immediate income.; Prime location in downtown Forest Grove, a rapidly growing city in Oregon.; Includes Diversity Cafe, featuring a restaurant, bar, stage, dance floor, and arcade.
    (503) 225-8472
    We can help!
    Listing Contact
    Tim Budelman
    Learn More
    Request Owner's contact information
    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.
    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
    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

    Thank You for Inquiry
    1923-2104 Main Street, Forest Grove, OR 97116
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!