For Sale · Office

10441 - 172 Street, Edmonton

10441 - 172 Street, Edmonton, AB T5S1K9

Price on request

—

Asset Class

Office

Size

—

Building class

C

Zoning

CO — Commercial Office

$ / SF

—

Occupancy

83%

Year Built

1980

Lot Size

0 ac

About this property

- Office/warehouse with dock loading- Energized parking- Floor to ceiling front windows- Receiving area at rear for large trucks- Air conditioned office space- Comprised of approximately 675 sq.ft. of office area and the remainder is warehouse- Close to the Anthony Henday, Whitemud Freeway and Yellowhead Trail (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.50M
Down payment30% · $450K
Interest rate6.25%
Amortization25 years
Occupancy83%
Expense growth2.5%

Monthly debt service

$7K

Projected NOI

$67K

Annual cash flow

$-16K

Cash-on-cash

-3.54%

DSCR

0.81

Going-in cap

4.48%

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.

Area demographics

Trade area within 3 miles of the property.

Population

90,482

Households

42,785

Median income

$70,000

Median age

43.3

Daytime population

151,375

5-yr growth

6.6%

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

Secure deal room

Confidential diligence documents for 10441 - 172 Street, Edmonton.

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.