For Sale · Specialty

3318 Woodsdale Road, Lake Country

3318 Woodsdale Road, Lake Country, BC V4V1X6

$1.1M total

—

Asset Class

Specialty

Size

—

Building class

C

Zoning

DC2 — Site Specific

$ / SF

—

Occupancy

87%

Lot Size

0.48 ac

About this property

Unlock the potential of this unbeatable Lake Country location! Nestled on a generous 0.48-acre lot right beside Beasley Park, this property is just steps from the sandy shores of Woods Lake. Whether you're ready to bring the current 16 residential plus 3 commercial unit development plans to life or dream of designing your own project from scratch, this site offers limitless potential. The current plans do not need a variance, nor a zone change. DP is easy to obtain and a building permit is only 6 months out with a tight submission. Walkable to the rail trail, schools, shops, and local dining, and only 10 minutes to UBCO, YLW, golf, and Lake Okanagan. For ski lovers, both Big White and Silver Star are under an hour away. A rare opportunity in a thriving community, come see if this is the canvas for your next great idea. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.15M
Down payment30% · $345K
Interest rate6.25%
Amortization25 years
Occupancy87%
Expense growth2.5%

Monthly debt service

$5K

Projected NOI

$66K

Annual cash flow

$2K

Cash-on-cash

0.55%

DSCR

1.03

Going-in cap

5.71%

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

138,750

Households

54,465

Median income

$123,000

Median age

33.5

Daytime population

126,229

5-yr growth

7.7%

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

Secure deal room

Confidential diligence documents for 3318 Woodsdale 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.