For Sale · Land

Diamond Lake RD, Johnson Twp

Diamond Lake RD, Johnson Twp, ON P0R1E0

$184,900 total

—

Asset Class

Land

Size

—

Building class

A

Zoning

DC2 — Site Specific

$ / SF

—

Occupancy

83%

Lot Size

180 ac

About this property

180 plus acres of recreational land. Hardwood, oak, maple, birch, some softwood stands. Trails, hunting stands, cleared area for RV. Hydro at road, driveway into clearing, creek. This is an established deer and Bear hunting area with trails and tree stands in place. Very private . (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$185K
Down payment30% · $55K
Interest rate6.25%
Amortization25 years
Occupancy83%
Expense growth2.5%

Monthly debt service

$854

Projected NOI

$9K

Annual cash flow

$-2K

Cash-on-cash

-2.94%

DSCR

0.84

Going-in cap

4.66%

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

139,993

Households

60,650

Median income

$65,000

Median age

40.9

Daytime population

224,192

5-yr growth

4.7%

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

Secure deal room

Confidential diligence documents for Diamond Lake RD, Johnson Twp.

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.