Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$5,090,000
Apartment buildings
1122 Wi Ne Kelly Ave Gresham, OR 97030
Trust Owned
24-yr Hold
~
Est. High Equity
Property ID
US71-0957817
Property profile
Verified
Property type
Apartment buildings
Use group
APARTMENT HOUSE (5+ UNITS)
Year built
2001
Total area
17,142 SF
Lot
1.07 ac (46,609 SF)
Zoning code
DTM
APN
1S3E03CD 02800
UPID
US71-0957817
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
by Request
Comparable Approach
Comparable
$5.47M
Blend (final)
Blend
$5.09M
Owner & transaction history
Lewis Trust · 24 yrs held
Lewis Trust
since 2002
4 recorded transactions
Zoning & alternative use
DTM · Gresham, OR
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Zoning description
........................................... 4.1100-6 4.1111 Downtown Mixed-Use (DMU) ........................................................................................... 4.1100-6 4.1112 Downtown Transit Mid-Rise (DTM) ................................................................................... 4.1100-6 4.1113 Downtown Employment Mid-Rise (DEM)…
Zone name
Downtown Transit Mid Rise
General category
MIXED_USE
Zone area
116.06 ac
Top alternative use upside
Restaurant
$6.1M
+35.9%
Medical building
$5.2M
+14.8%
Auto repair, garage
$5.1M
+12.6%
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Gresham submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Gresham submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
by Request
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Alternative Use
Use
Estimation
APARTMENT HOUSE (5+ UNITS)
$4,510,000
Current use
RESTAURANT
$6,130,000
Change: +36% · Conversion: Difficult
MEDICAL BUILDING
$5,180,000
Change: +15% · Conversion: Moderate
AUTO REPAIR, GARAGE
$5,080,000
Change: +13% · Conversion: Difficult
OFFICE BUILDING
$4,410,000
Change: -2% · Conversion: Moderate
COMMERCIAL (GENERAL)
$4,240,000
Change: -6% · Conversion: Moderate
Blend value · Realmo final
$5.09M
Range $4.58M – $5.60M · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$297 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Tax billed
$38,153
Tax year 2023
Assessed value
$2,026,450
Assessed 2023
Previous assessed
$1,967,430
+3.0% YoY
Effective rate
1.88%
On assessed value
Land market value
$466,090
Improvement market value
$3,079,870
Total market value
$3,545,960
Applied tax rate
26.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Apartment buildings
Use group
APARTMENT HOUSE (5+ UNITS)
Status
Off-Market
Year built
2001
Heating
NONE
Stories
1
Bathrooms
1
Total area
17,142 SF
Lot
1.07 ac (46,609 SF)
Zoning code
DTM
APN
1S3E03CD 02800
UPID
US71-0957817
Jurisdiction
MULTNOMAH
Zoning & alternative use
DTM · Gresham, ORZoning DTM · permitted uses
DTM · Gresham, OR
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Zoning description
........................................... 4.1100-6 4.1111 Downtown Mixed-Use (DMU) ........................................................................................... 4.1100-6 4.1112 Downtown Transit Mid-Rise (DTM) ................................................................................... 4.1100-6 4.1113 Downtown Employment Mid-Rise (DEM) ......................................................................... 4.1100-6
Zone name
Downtown Transit Mid Rise
General category
MIXED_USE
Zone area
116.06 ac
Alternative use value scenarios
Repositioning upside vs current use
APARTMENT HOUSE (5+ UNITS) Current
Est. value
$4.5M
RESTAURANT
Est. value
$6.1M
MEDICAL BUILDING
Est. value
$5.2M
AUTO REPAIR, GARAGE
Est. value
$5.1M
OFFICE BUILDING
Est. value
$4.4M
COMMERCIAL (GENERAL)
Est. value
$4.2M
APARTMENT HOUSE (5+ UNITS) Current
RESTAURANT
MEDICAL BUILDING
AUTO REPAIR, GARAGE
OFFICE BUILDING
COMMERCIAL (GENERAL)
Alternative use deep dive — conversion cost, permits, timeline
Conversion cost estimate · Permit path & risks · Stabilized NOI per option
Alternative use deep dive
Conversion cost · permit path · stabilized NOI per option
Building & site characteristics
From public records
Year built
2001
Heating
NONE
Stories
1
Bathrooms
1
Lot
1.07 ac
Current owner
From public records · entity-resolved
Lewis Trust
Trust
Mailing address
PO BOX 2968, PORTLAND, OR 97208-2968
Ownership since
2002
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
4 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Jan 9, 2002
—
Lewis Trust
—
Deed Of Trust
related
$1,200,000 · American Pacific Bank
Dec 20, 1999
—
Lewis Holdings Ltd
—
Deed Of Trust
related
$1,200,000 · American Pacific Bank
—
—
Lewis Trust
—
Deed Of Trust
related
$1,200,000 · American Pacific Bank
—
—
Holdings Lid Lewis
—
Deed Of Trust
related
$1,200,000 · American Pacific Bank
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 1122 Wi Ne Kelly Ave?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
