Business For Sale · Land

2400 Ployart Rd, Black Creek

2400 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

About this property

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)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$22.90M
Down payment30% · $6.87M
Interest rate6.25%
Amortization25 years
Occupancy84%
Expense growth2.5%

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.

Rent roll (estimated)

TenantAreaExpiry
Prairie Coffee Roasters20,485 SF2031-07
Prairie Coffee Roasters14,026 SF2031-07
Summit Trades Supply9,625 SF2031-07
Summit Trades Supply21,551 SF2031-07

Area demographics

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.

Secure deal room

Confidential diligence documents for 2400 Ployart Rd, Black Creek.

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.