












































1/462400 Ployart Rd, Black Creek, BC V9J1H8
$22.9M total
78,478 SF
Asset Class
Land
Size
78,478 SF
Building class
C
Zoning
DC2 — Site Specific
$ / SF
$292
Occupancy
84%
Lot Size
785.12 ac
Exceptional opportunity to acquire a large scale dairy farm in Black Creek, BC. This six parcel package totals approx.785.12 acres and offers a substantial cultivated land base, extensive infrastructure, multiple residences and long-term agricultural use. The 2013 dairy barn spans approx. 52,638 sq ft and features a drive-through design, 4 Lely robotic milkers, climate-controlled curtains, alley scrapers, milk house, office and space for approx. 256 mature cows. A 23,320sq ft young stock barn and 2,520 sq ft manure separator building complete the newer dairy complex. Additional improvements include the original barn and parlour, calf and commodity barn, machine shop and equipment shed, bunker silos, silage storage, commodity bays, and older livestock/storage buildings. Multiple residences include 3 full family homes; 3,707 sq ft custom home, a 2,162 sq ft home, and the 2,436 sq ft residence, and mobile homes. Cultivated fields are complemented by treed and regenerating areas, ponds, internal roads and support land. Approx. 250 acres of grassland, 180 acres of corn land yielding 790 big bales of local hay, 3400 MT grass silage and 3550 MT corn silage. Additional approx. 120.34 acres with marketable timber. An exceptional agricultural holding with the scale, housing and infrastructure to support a substantial dairy operation or multi-generational farm enterprise (id:66811)
Adjust the deal assumptions — returns recalculate instantly.
Monthly debt service
$106K
Projected NOI
$1.03M
Annual cash flow
$-241K
Cash-on-cash
-3.50%
DSCR
0.81
Going-in cap
4.49%
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.
| Tenant | Area | Expiry |
|---|---|---|
| Prairie Coffee Roasters | 20,485 SF | 2031-07 |
| Prairie Coffee Roasters | 14,026 SF | 2031-07 |
| Summit Trades Supply | 9,625 SF | 2031-07 |
| Summit Trades Supply | 21,551 SF | 2031-07 |
Trade area within 3 miles of the property.
Population
99,634
Households
35,035
Median income
$96,000
Median age
43.5
Daytime population
104,164
5-yr growth
5.6%
Modelled estimates for illustration until a licensed census data provider is connected.
Confidential diligence documents for 2400 Ployart Rd, Black Creek.
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.