For Lease · Multifamily

UPPER - 19 GATEWAY DRIVE, Barrie

UPPER - 19 GATEWAY DRIVE, Barrie, ON L9J0Y1

Price on request

—

Asset Class

Multifamily

Size

—

Building class

B

Zoning

RF6 — Medium Density

$ / SF

—

Occupancy

83%

About this property

2-year new legal duplex main and second floor for lease! 2417 sq ft, spacious living! Separate meters for Gas and Hydro, water bill to be split 30/70 with upper unit. 4 generously sized bedrooms 4 bathrooms including 2 ensuite bedrooms! Powder room on main floor. Open concept modern kitchen with quartz countertop and large breakfast island. San Marino Carmel Oak engineered hardwood flooring throughout main and second floor. Second floor laundry room. One garage parking and one driveway parking. Inside entry from garage. Great location, minutes to schools, Go Station, HWY 400, Costco, golf club, Friday Harbour, and other amenities! Move in and enjoy! Applicants to submit Rental application, ID, first & last, full credit report, employment & reference letters, pay stub please. (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

94,413

Households

34,796

Median income

$69,500

Median age

43.3

Daytime population

157,548

5-yr growth

7%

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

Secure deal room

Confidential diligence documents for UPPER - 19 GATEWAY DRIVE, Barrie.

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.