Business For Sale · Multifamily

15 WAUCHOPE AVENUE, Cambridge

15 WAUCHOPE AVENUE, Cambridge, ON N1R1A6

$1.1M total

6,189 SF

Asset Class

Multifamily

Size

6,189 SF

Building class

A

Zoning

RF6 — Medium Density

$ / SF

$178

Occupancy

90%

About this property

Amazing opportunity for multi-family investors to acquire an excellent brick 6-unit apartment building (5 x 2b, 1x bach) with strong value-add potential. Fantastic curb appeal. Owner operated and managed. Large laundry area and plenty of on-site parking. Recently paved parking area. Close to all amenities. Separate hydro meters. Flat roof- 2016. One vacant 2b unit. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.10M
Down payment30% · $330K
Interest rate6.25%
Amortization25 years
Occupancy90%
Expense growth2.5%

Monthly debt service

$5K

Projected NOI

$48K

Annual cash flow

$-13K

Cash-on-cash

-4.05%

DSCR

0.78

Going-in cap

4.33%

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
Cascade Foods Inc.3,549 SF2031-11
Cascade Foods Inc.1,287 SF2031-11
Cascade Foods Inc.473 SF2032-11
Cascade Foods Inc.400 SF2031-11

Area demographics

Trade area within 3 miles of the property.

Population

116,999

Households

42,281

Median income

$71,500

Median age

41.3

Daytime population

151,707

5-yr growth

6.1%

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

Secure deal room

Confidential diligence documents for 15 WAUCHOPE AVENUE, Cambridge.

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.