For Sale · Land

18 CARROL LANE, Tay (Waubaushene)

18 CARROL LANE, Tay (Waubaushene), ON L0K2C0

$11.5M total

—

Asset Class

Land

Size

—

Building class

C

Zoning

AG — Agricultural

$ / SF

—

Occupancy

92%

About this property

This 26-acre property in the Town of Tay, located just 2 minutes from Highway 400 and offering convenient access (roughly an hour from Vaughan, 35 minutes from Barrie, and 35 minutes from Midland), presents a strong opportunity for innovative residential development. While the zoning and official plan must be consulted to confirm suitability for the 55-60-lotsubdivision. The City's stated willingness to cooperate with distinctive and renowned builders on innovative projects aligns with broader municipal trends in the region, where towns are actively streamlining approvals and offering support for creative housing solutions to address affordability and availability. Currently there are 18 lots registered on two streets. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$11.50M
Down payment30% · $3.45M
Interest rate6.25%
Amortization25 years
Occupancy92%
Expense growth2.5%

Monthly debt service

$53K

Projected NOI

$491K

Annual cash flow

$-146K

Cash-on-cash

-4.23%

DSCR

0.77

Going-in cap

4.27%

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

132,228

Households

49,638

Median income

$62,000

Median age

39.7

Daytime population

201,992

5-yr growth

8%

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

Secure deal room

Confidential diligence documents for 18 CARROL LANE, Tay (Waubaushene).

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.