For Sale · Specialty

123 Hampton Road, Rothesay

123 Hampton Road, Rothesay, NB E2E2P8

Price on request

—

Asset Class

Specialty

Size

—

Building class

B

Zoning

DC2 — Site Specific

$ / SF

—

Occupancy

95%

Lot Size

0.44008264462809915 ac

About this property

$5,500 plus H.S.T Monthly. Drive by traffic unmatched with this great building + property. Just under half an acre with 160 feet of road frontage, this extremely solid 1920 square foot building could easily fit your dream/plans for your business. Newer 26 x 23 garage also on the property. Terrific visibility in this great location, plenty of parking. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.50M
Down payment30% · $450K
Interest rate6.25%
Amortization25 years
Occupancy95%
Expense growth2.5%

Monthly debt service

$7K

Projected NOI

$83K

Annual cash flow

$-511

Cash-on-cash

-0.11%

DSCR

0.99

Going-in cap

5.51%

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

93,568

Households

41,548

Median income

$126,500

Median age

35.1

Daytime population

103,396

5-yr growth

1.6%

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

Secure deal room

Confidential diligence documents for 123 Hampton Road, Rothesay.

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.