For Sale · Land

2292 Phillips Rd, Sooke

2292 Phillips Rd, Sooke, BC V9Z0Y3

$1.2M total

—

Asset Class

Land

Size

—

Building class

B

Zoning

DC2 — Site Specific

$ / SF

—

Occupancy

82%

Lot Size

1.41 ac

About this property

The approvals are done. The building is yours. 2292 Phillips Road is a shovel-ready Sooke development site with 17 approved townhomes across six buildings. With zoning secured and the Development Permit issued, a builder saves 12 to 18 months of rezoning time, cost and risk. Every home is a 3 bed, 3 bath family townhome with a garage, from 1,719 to 2,105 sq. ft. The approved plan features modern West Coast designs stepped into the natural slope, two internal strata roads, 26 parking stalls, 2,818 sq. ft. of outdoor amenity space and municipal water and sewer. Backing onto DeMamiel Creek, steps to the Sunriver Nature Trail and SEAPARC, and just 20 minutes to the West Shore, this is where Sooke families want to live. Full DP package with drawings, site plans and renderings available on request. The paperwork is done. All that remains is the build. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.20M
Down payment30% · $360K
Interest rate6.25%
Amortization25 years
Occupancy82%
Expense growth2.5%

Monthly debt service

$6K

Projected NOI

$40K

Annual cash flow

$-26K

Cash-on-cash

-7.29%

DSCR

0.61

Going-in cap

3.35%

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

121,622

Households

48,394

Median income

$102,000

Median age

44.8

Daytime population

162,628

5-yr growth

1.5%

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

Secure deal room

Confidential diligence documents for 2292 Phillips Rd, Sooke.

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.