180 HOLIDAY INN DRIVE, Cambridge
Business For Sale · Retail

180 HOLIDAY INN DRIVE, Cambridge

180 HOLIDAY INN DRIVE, Cambridge, ON N3C1Z4

$799,900 total

—

Asset Class

Retail

Size

—

Building class

C

Zoning

CSC — Shopping Centre

$ / SF

—

Occupancy

90%

Lot Size

1850 ac

About this property

Award winning Franchise, with 50 seats and a drive thru, Great staff in place, Located in an end cap of a large grocery chain, Freshly updated, New Tills and (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$800K
Down payment30% · $240K
Interest rate6.25%
Amortization25 years
Occupancy90%
Expense growth2.5%

Monthly debt service

$4K

Projected NOI

$47K

Annual cash flow

$3K

Cash-on-cash

1.22%

DSCR

1.07

Going-in cap

5.91%

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

94,919

Households

40,356

Median income

$85,500

Median age

42.9

Daytime population

136,490

5-yr growth

9%

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

Secure deal room

Confidential diligence documents for 180 HOLIDAY INN DRIVE, 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.