For Sale · Multifamily

535 VAUGHAN ROAD, Toronto (Oakwood Village)

535 VAUGHAN ROAD, Toronto (Oakwood Village), ON M6C2R2

$2.5M total

—

Asset Class

Multifamily

Size

—

Building class

B

Zoning

RA8 — Medium Rise

$ / SF

—

Occupancy

97%

About this property

Attention savvy investors! This 2 year old, legal fourplex , turn key investment building is a great way to build your portfolio! Located in high demand Oakwood Village, just steps to Eglinton, this building is fully tenanted with amazing tenants paying market rents. This building features four, self contained units each with ensuite laundry facilities, separately hydro and heat meters and modern finishes. Rents are as follows- Unit A- $2700.00, Unit B- $2800.00, Unit C- $2665.00, Unit D- $2300.00. Total rents - $10,465.00. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$2.50M
Down payment30% · $750K
Interest rate6.25%
Amortization25 years
Occupancy97%
Expense growth2.5%

Monthly debt service

$12K

Projected NOI

$95K

Annual cash flow

$-44K

Cash-on-cash

-5.86%

DSCR

0.68

Going-in cap

3.78%

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

65,886

Households

25,566

Median income

$100,000

Median age

31.7

Daytime population

106,270

5-yr growth

6.4%

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

Secure deal room

Confidential diligence documents for 535 VAUGHAN ROAD, Toronto (Oakwood Village).

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.