301 - 45 SHEPPARD AVENUE E, Toronto (Willowdale East)301 - 45 SHEPPARD AVENUE E, Toronto (Willowdale East) — photo 2301 - 45 SHEPPARD AVENUE E, Toronto (Willowdale East) — photo 3
1/3
For Sale · Office

301 - 45 SHEPPARD AVENUE E, Toronto (Willowdale East)

301 - 45 SHEPPARD AVENUE E, Toronto (Willowdale East), ON M2N5N1

Price on request

—

Asset Class

Office

Size

—

Building class

A

Zoning

DC1 — Direct Control

$ / SF

—

Occupancy

89%

About this property

Turnkey office space awaiting productivity. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.50M
Down payment30% · $450K
Interest rate6.25%
Amortization25 years
Occupancy89%
Expense growth2.5%

Monthly debt service

$7K

Projected NOI

$75K

Annual cash flow

$-8K

Cash-on-cash

-1.83%

DSCR

0.90

Going-in cap

4.99%

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

72,297

Households

33,356

Median income

$102,000

Median age

42.9

Daytime population

69,770

5-yr growth

4.3%

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

Secure deal room

Confidential diligence documents for 301 - 45 SHEPPARD AVENUE E, Toronto (Willowdale East).

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.