For Sale · Specialty

1909 Erickson Road, Creston

1909 Erickson Road, Creston, BC V0B1M0

$1.8M total

—

Asset Class

Specialty

Size

—

Building class

A

Zoning

US — Urban Services

$ / SF

—

Occupancy

91%

Year Built

1985

Lot Size

12 ac

About this property

Well run and maintained 33 pad seniors Manufactured Home Park on 12.12 acres close proximity to the town of Creston. On town water, natural gas and new upgraded septic system. Easy to run as an absentee owner with good management in place. Newer shop with storage area and comes with equipment to maintain the park. Steady cash flow & never any vacancies. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.77M
Down payment30% · $533K
Interest rate6.25%
Amortization25 years
Occupancy91%
Expense growth2.5%

Monthly debt service

$8K

Projected NOI

$104K

Annual cash flow

$6K

Cash-on-cash

1.04%

DSCR

1.06

Going-in cap

5.85%

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

47,010

Households

20,062

Median income

$111,000

Median age

32.1

Daytime population

44,217

5-yr growth

7.4%

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

Secure deal room

Confidential diligence documents for 1909 Erickson Road, Creston.

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.