For Lease · Multifamily

3 - 178 ADELAIDE AVENUE E, Oshawa (O'Neill)

3 - 178 ADELAIDE AVENUE E, Oshawa (O'Neill), ON L1G1Z4

Price on request

—

Asset Class

Multifamily

Size

—

Building class

C

Zoning

RA8 — Medium Rise

$ / SF

—

Occupancy

90%

About this property

Updated 2 Bedroom Unit Available For Lease In Great Location Of Central Oshawa. Bright Open Space With An Abundance Of Natural Light And A Fabulous Floorplan. Across from Costco, Shopping Plaza With Restaurants, Close To Downtown Conveniences And Transit. Walking Distance To Lakeridge Health Oshawa, Parkwood Estates, Schools, And More. Extras: Fridge, Stove, 1 Parking Space Included - 1 Additional Parking Space Available For $50 Per Month. ***Rooms are Virtually Staged*** (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.50M
Down payment30% · $450K
Interest rate6.25%
Amortization25 years
Occupancy90%
Expense growth2.5%

Monthly debt service

$7K

Projected NOI

$76K

Annual cash flow

$-7K

Cash-on-cash

-1.54%

DSCR

0.92

Going-in cap

5.08%

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

54,780

Households

20,023

Median income

$70,000

Median age

41.2

Daytime population

62,272

5-yr growth

8.9%

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

Secure deal room

Confidential diligence documents for 3 - 178 ADELAIDE AVENUE E, Oshawa (O'Neill).

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.