For Sale · Land

10802 112 ST NW, Edmonton

10802 112 ST NW, Edmonton, AB T5H3H3

$599,000 total

—

Asset Class

Land

Size

—

Building class

C

Zoning

AG — Agricultural

$ / SF

—

Occupancy

87%

Lot Size

0.1723929169776073 ac

About this property

INVESTOR AND BUILDER ALERT. Zoned 2.40 RM H16 - Medium Scale Residential Zone. Property Sold As Is. 150 x 50 corner lot. No Representations or Warranties. Buyer to verify all information and details. Asbestos has been cleared. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$599K
Down payment30% · $180K
Interest rate6.25%
Amortization25 years
Occupancy87%
Expense growth2.5%

Monthly debt service

$3K

Projected NOI

$21K

Annual cash flow

$-12K

Cash-on-cash

-6.94%

DSCR

0.62

Going-in cap

3.46%

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

55,166

Households

25,508

Median income

$122,500

Median age

34.2

Daytime population

58,207

5-yr growth

8.3%

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

Secure deal room

Confidential diligence documents for 10802 112 ST NW, Edmonton.

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.