For Sale · Land

2 Quarters RM 11, Hart Butte Rm No. 11

2 Quarters RM 11, Hart Butte Rm No. 11, SK S0H0Z0

$1.2M total

—

Asset Class

Land

Size

—

Building class

C

Zoning

DC2 — Site Specific

$ / SF

—

Occupancy

89%

Lot Size

320.93 ac

About this property

2 Quarters in RM of Hart Butte No 011. Located 4 miles west of Big Beaver then 4 miles south. Including 146800 bushel of metal bins. Bins included: Fertilizer bins:11000 Bu. flat bottom bins:55000 Bu. Hopper bottom bins :8800 Bu. 2 new flat bottom bins :2 x 36000 Bu =72,000 bu (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.19M
Down payment30% · $357K
Interest rate6.25%
Amortization25 years
Occupancy89%
Expense growth2.5%

Monthly debt service

$5K

Projected NOI

$49K

Annual cash flow

$-17K

Cash-on-cash

-4.86%

DSCR

0.74

Going-in cap

4.08%

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

58,720

Households

22,155

Median income

$110,000

Median age

34.7

Daytime population

67,264

5-yr growth

3.8%

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

Secure deal room

Confidential diligence documents for 2 Quarters RM 11, Hart Butte Rm No. 11.

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.