For Sale · Specialty

8440 3 & 95 Highway Lot# 135, Yahk

8440 3 & 95 Highway Lot# 135, Yahk, BC V0B2P0

$169,900 total

—

Asset Class

Specialty

Size

—

Building class

A

Zoning

DC2 — Site Specific

$ / SF

—

Occupancy

90%

Lot Size

0.18 ac

About this property

This amazing river front property can be your year round primary home or a paradise to slip away from your busy lives. It is a private ,peaceful setting, has, a gazebo, and outdoor kitchen, covered BBQ area, raised garden beds. a green house, a garden spot, sheds, and a garage with plenty of storage room. The 40 ft fifth wheel has a roof over it, a nice porch addition, is spacious and comfortable. The steps down to the River make it easy to sit and truly relax. You are only minutes away from the 24 hour BC/Idaho border crossing, 20 minutes from Creston, and less than an hour to Cranbrook. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$170K
Down payment30% · $51K
Interest rate6.25%
Amortization25 years
Occupancy90%
Expense growth2.5%

Monthly debt service

$785

Projected NOI

$11K

Annual cash flow

$1K

Cash-on-cash

2.75%

DSCR

1.15

Going-in cap

6.36%

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

57,374

Households

21,361

Median income

$134,000

Median age

36.1

Daytime population

49,010

5-yr growth

2%

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

Secure deal room

Confidential diligence documents for 8440 3 & 95 Highway Lot# 135, Yahk.

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.