Our Portfolio

Fruitland Puyallup, WA

# of Units 7

CAP 4.50%

Rents 1,500

Annual Revenue 126,000

EGR 35%

NOI 81,900

Value 1,820,000

Notes

Small Rental Project

Coach Post Olympia, WA

# of Units 70

CAP 5.00%

Rents 750

Annual Revenue 630,000

EGR 35%

NOI 409,500

Value 8,190,000

Notes

Connecting park to city services

Parkway Centralia WA

# of Units 31

CAP 5.00%

Rents 575

Annual Revenue 213,900

EGR 35%

NOI 139,035

Value 2,780,700

Notes

Stable Family Park

Village Park Centralia WA

# of Units 95

CAP 4.50%

Rents 575

Annual Revenue 655,500

EGR 25%

NOI 491,625

Value 10,925,000

Notes

High quality 55+ Park

Brass Lamp Washougal, WA

# of Units 36

CAP 5.00%

Rents 675

Annual Revenue 291,600

EGR 30%

NOI 204,120

Value 4,082,400

Notes

Urban Affordable Park

Midway SE Portland, OR

# of Units 40

CAP 5.00%

Rents 575

Annual Revenue 276,000

EGR 25%

NOI 207,000

Value 4,140,000

Notes

Urban Affordable Park

Bigfoot Sandy OR

# of Units 40

CAP 5.00%

Rents 550

Annual Revenue 264,000

EGR 30%

NOI 184,800

Value 3,696,000

Notes

Surburban Family Park in desirable location

Trout Meadows Yakima WA

# of Units 25

CAP 5.00%

Rents 550

Annual Revenue 165,000

EGR 30%

NOI 115,500

Value 2,310,000

Notes

Riverfront Family Park

Mountain Shadow Welches OR

# of Units 25

CAP 5.50%

Rents 500

Annual Revenue 150,000

EGR 30%

NOI 105,000

Value 1,909,091

Notes

Affordable Park in Mt Hood Area

Mountain Grove Welches OR

# of Units 21

CAP 4.50%

Rents 575

Annual Revenue 144,900

EGR 25%

NOI 108,675

Value 2,415,000

Notes

Permitted New Property under construction

Bellis Fair Bellingham, WA

# of Units 55

CAP 4.00%

Rents 800

Annual Revenue 528,000

EGR 25%

NOI 396,000

Value 9,900,000

Notes

Permitted New Property under construction

Aspen Grove Ellensburg, WA

# of Units 68

CAP 4.50%

Rents 800

Annual Revenue 652,800

EGR 25%

NOI 489,600

Value 10,880,000

Notes

High quality Family Park

Country Squire Estates Hermiston OR

# of Units 100

CAP 5.50%

Rents 600

Annual Revenue 720,000

EGR 30%

NOI 504,000

Value 9,163,636

Notes

High quality Family Park

Hat Rock RV Park Hermiston OR

# of Units 58

CAP 5.50%

Rents 650

Annual Revenue 452,400

EGR 30%

NOI 316,680

Value 5,757,818

Notes

Destination Family Property

Aero MHP Airway Heights WA

# of Units 55

CAP 5.50%

Rents 759

Annual Revenue 500,940

EGR 30%

NOI 350,658

Value 6,375,600

Notes

Affordable Family Park in Spokane MSA