For Sale · Land

11823 95 ST NW, Edmonton

11823 95 ST NW, Edmonton, AB T5G1M3

$200,000 total

—

Asset Class

Land

Size

—

Building class

A

Zoning

AG — Agricultural

$ / SF

—

Occupancy

96%

Lot Size

0.09461409586691903 ac

About this property

Build your dream home with your favorite builder, ready to break the ground, all permits are approved for front and back duplex including Epcor New water and sewer service. Very thoughtful design and layout with 1-bedroom legal basement suite. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$200K
Down payment30% · $60K
Interest rate6.25%
Amortization25 years
Occupancy96%
Expense growth2.5%

Monthly debt service

$924

Projected NOI

$11K

Annual cash flow

$351

Cash-on-cash

0.58%

DSCR

1.03

Going-in cap

5.72%

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

54,538

Households

24,699

Median income

$85,000

Median age

41.5

Daytime population

68,931

5-yr growth

3.8%

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

Secure deal room

Confidential diligence documents for 11823 95 ST NW, Edmonton.

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.