1/11205 FOREST Street E Unit# 2nd Floor, Dunnville
205 FOREST Street E Unit# 2nd Floor, Dunnville, ON N1A3G5
Price on request
4,000 SF
Asset Class
Office
Size
4,000 SF
Building class
B
Zoning
CB2 — Central Business
$ / SF
—
Occupancy
86%
About this property
Large office space located on second level. Approximately 4,000 square feet. Washrooms with shower, kitchenette, & foyer. Recent central air and ducted hi eff natural gas heat (on roof). Rent includes utilities (based on average usage). Landlord pays taxes and building insurance. No elevator to second floor - stairs only (id:66811)
Financial sandbox
Adjust the deal assumptions — returns recalculate instantly.
Monthly debt service
$7K
Projected NOI
$71K
Annual cash flow
$-12K
Cash-on-cash
-2.69%
DSCR
0.85
Going-in cap
4.74%
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)
| Tenant | Area | Expiry |
|---|---|---|
| Blue Harbour Design | 1,556 SF | 2030-02 |
| Blue Harbour Design | 845 SF | 2030-02 |
| Blue Harbour Design | 460 SF | 2030-02 |
| Blue Harbour Design | 558 SF | 2029-02 |
Area demographics
Trade area within 3 miles of the property.
Population
80,846
Households
32,306
Median income
$134,000
Median age
34.5
Daytime population
82,997
5-yr growth
6%
Modelled estimates for illustration until a licensed census data provider is connected.
Secure deal room
Confidential diligence documents for 205 FOREST Street E Unit# 2nd Floor, Dunnville.
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.