44 SMITHS FALLS AVENUE, Smiths Falls
For Sale · Land

44 SMITHS FALLS AVENUE, Smiths Falls

44 SMITHS FALLS AVENUE, Smiths Falls, ON K7A3B3

$100,000 total

—

Asset Class

Land

Size

—

Building class

B

Zoning

DC2 — Site Specific

$ / SF

—

Occupancy

97%

About this property

Open 60 X90 Lot. Fully Serviced building lot with 60 ft front ready to build!! (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$100K
Down payment30% · $30K
Interest rate6.25%
Amortization25 years
Occupancy97%
Expense growth2.5%

Monthly debt service

$462

Projected NOI

$5K

Annual cash flow

$-445

Cash-on-cash

-1.48%

DSCR

0.92

Going-in cap

5.10%

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

40,922

Households

17,656

Median income

$124,000

Median age

37.5

Daytime population

57,733

5-yr growth

3.1%

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

Secure deal room

Confidential diligence documents for 44 SMITHS FALLS AVENUE, Smiths Falls.

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.