For Sale · Multifamily

54 REDWOOD Unit# A,B, Cottam

54 REDWOOD Unit# A,B, Cottam, ON N0R1B0

$825,000 total

—

Asset Class

Multifamily

Size

—

Building class

B

Zoning

RF6 — Medium Density

$ / SF

—

Occupancy

86%

Year Built

2023

About this property

2023-Built Legal Duplex | Modern Finishes | Separate Garages & Utilities Beautifully built in 2023, this raised ranch legal duplex offers modern design, quality finishes, and excellent functionality for investors or multi-generational living. Both units feature stylish luxury vinyl flooring, quartz countertops, electric linear fireplaces, separate entrances, separate utilities, and their own garages. Each unit also enjoys a spacious covered patio. The upper unit features 3 beds, 2 baths, and bright, open-concept kitchen/dining, and living area complete with modern electric fireplace. The lower unit offers 2 beds plus an office/den, 1 bath, and comfortable living space with the same modern finishes. A rare opportunity offering flexibility, privacy, and low-maintenance modern living in a newer construction property. Upper unit is vacant, previously rented for $2400/mo Lower unit is rented at $1900/mo. LTA applies (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$825K
Down payment30% · $248K
Interest rate6.25%
Amortization25 years
Occupancy86%
Expense growth2.5%

Monthly debt service

$4K

Projected NOI

$26K

Annual cash flow

$-19K

Cash-on-cash

-7.84%

DSCR

0.58

Going-in cap

3.19%

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

125,213

Households

55,491

Median income

$117,000

Median age

32.8

Daytime population

188,726

5-yr growth

1.5%

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

Secure deal room

Confidential diligence documents for 54 REDWOOD Unit# A,B, Cottam.

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.