For Sale · Specialty

10385 Long Road, Lake Country

10385 Long Road, Lake Country, BC V4V0A5

$1.7M total

—

Asset Class

Specialty

Size

—

Building class

A

Zoning

DC2 — Site Specific

$ / SF

—

Occupancy

91%

Lot Size

1.25 ac

About this property

Attention Developers, Builders, Investors! Rare opportunity to acquire 1.25 acre site with DP IN PLACE to build 8 Duplex style townhomes in beautiful Lake Country, BC. Nestled amidst an exclusive neighborhood of multi-million dollar luxury single family residences, this site will provide an opportunity for buyers to own in this prestigious residential enclave at a fraction of the cost of a single family home. Overlooking a nature reserve and tranquil pond, these units will be surrounded by nature, but just minutes away from schools, shopping and all other city conveniences. Future homeowners will be also part of the prestigious Lakestone Community Association which provides them access to the exclusive Centre Club, Lake Club and other amazing amenities such as two pools, meeting rooms and yoga facilities! (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.75M
Down payment30% · $525K
Interest rate6.25%
Amortization25 years
Occupancy91%
Expense growth2.5%

Monthly debt service

$8K

Projected NOI

$124K

Annual cash flow

$27K

Cash-on-cash

5.23%

DSCR

1.28

Going-in cap

7.11%

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

60,672

Households

22,710

Median income

$88,500

Median age

32.2

Daytime population

95,903

5-yr growth

4%

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

Secure deal room

Confidential diligence documents for 10385 Long Road, Lake Country.

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.