For Sale · Hospitality

102 1st AVENUE E, Lampman

102 1st AVENUE E, Lampman, SK S0C1N0

$299,000 total

2,304 SF

Asset Class

Hospitality

Size

2,304 SF

Building class

B

Zoning

CHY — Highway Corridor

$ / SF

$130

Occupancy

99%

Year Built

1998

Lot Size

0.14 ac

About this property

Open for offers from April 21, 10am to May 15th, 10am. All offers are to be left open until May 18th 5pm. Highest or any offer not necessarily accepted: Cottages for sale in the busy town of Lampman. The property includes 6 updated cabins, one of which serves as the booking office and also houses the laundry area. Each cabin is 384 sq ft and comes with its own electric heating and cooling. The layouts are similar throughout, featuring a large main room set up as a bedroom with a TV, microwave, mini fridge, and dresser. Off the main space, there’s a separate bedroom and a 3-piece bathroom. One of the units is wheelchair accessible. All cabins are connected by a large shared deck. The cabins can also be moved by the new owner if they choose to relocate them. Offers to purchase can be seen in real time, contact REALTOR® to learn how. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$299K
Down payment30% · $90K
Interest rate6.25%
Amortization25 years
Occupancy99%
Expense growth2.5%

Monthly debt service

$1K

Projected NOI

$21K

Annual cash flow

$5K

Cash-on-cash

5.34%

DSCR

1.29

Going-in cap

7.14%

Figures are modelled from the listed price and asset class for illustration only. Verify all income, expenses, and financing terms independently before making an offer.

Rent roll (estimated)

TenantAreaExpiry
Lakeview Physiotherapy1,507 SF2034-09
Lakeview Physiotherapy515 SF2034-09
Lakeview Physiotherapy400 SF2033-09
Lakeview Physiotherapy400 SF2034-09

Area demographics

Trade area within 3 miles of the property.

Population

48,059

Households

19,591

Median income

$98,500

Median age

44.1

Daytime population

67,897

5-yr growth

6.1%

Modelled estimates for illustration until a licensed census data provider is connected.

Secure deal room

Confidential diligence documents for 102 1st AVENUE E, Lampman.

NDA required
  • Offering Memorandum

    PDF · 4.2 MB

  • Rent Roll & T-12

    XLSX · 820 KB

  • Environmental Phase I

    PDF · 6.7 MB

  • Site Survey & Plans

    PDF · 11.4 MB

  • Zoning Confirmation Letter

    PDF · 310 KB

Preview experience — the electronic NDA is illustrative and is not a binding agreement.