For Sale · Specialty

123 Hampton Road, Rothesay

123 Hampton Road, Rothesay, NB E2E2P8

$829,000 total

—

Asset Class

Specialty

Size

—

Building class

B

Zoning

DC2 — Site Specific

$ / SF

—

Occupancy

95%

Lot Size

0.44008264462809915 ac

About this property

Drive by traffic unmatched with this great building + property. Just under half an acre with 160 feet of road frontage, this extremely solid 1920 square foot building could easily fit your dream/plans for your business. Newer 26 x 23 garage also on the property. Terrific visibility in this great location, plenty of parking. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$829K
Down payment30% · $249K
Interest rate6.25%
Amortization25 years
Occupancy95%
Expense growth2.5%

Monthly debt service

$4K

Projected NOI

$51K

Annual cash flow

$5K

Cash-on-cash

2.15%

DSCR

1.12

Going-in cap

6.19%

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

102,797

Households

39,739

Median income

$89,500

Median age

45.3

Daytime population

145,883

5-yr growth

6.8%

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

Secure deal room

Confidential diligence documents for 123 Hampton Road, Rothesay.

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.