For Sale · Land

LOT 21 LAURIER BOULEVARD, Tiny

LOT 21 LAURIER BOULEVARD, Tiny, ON L9M0J2

$189,900 total

—

Asset Class

Land

Size

—

Building class

C

Zoning

DC2 — Site Specific

$ / SF

—

Occupancy

95%

About this property

Nestled along the serene shores of Tiny, Ontario. Located near 3 popular beaches: Cove Beach, Ishpiming Beach and Lafontaine Beach. partially cleared and includes a gravel driveway and shed. Buyer are responsible for all hook ups and septic installation and all development costs/ approvals. 1.5 Hours from Toronto. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$190K
Down payment30% · $57K
Interest rate6.25%
Amortization25 years
Occupancy95%
Expense growth2.5%

Monthly debt service

$877

Projected NOI

$9K

Annual cash flow

$-2K

Cash-on-cash

-2.93%

DSCR

0.84

Going-in cap

4.66%

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

141,278

Households

50,965

Median income

$80,500

Median age

40.9

Daytime population

202,715

5-yr growth

4.3%

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

Secure deal room

Confidential diligence documents for LOT 21 LAURIER BOULEVARD, Tiny.

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.