13, 1305 33 Street NE, Calgary13, 1305 33 Street NE, Calgary — photo 213, 1305 33 Street NE, Calgary — photo 313, 1305 33 Street NE, Calgary — photo 413, 1305 33 Street NE, Calgary — photo 5
1/5
For Lease · Specialty

13, 1305 33 Street NE, Calgary

13, 1305 33 Street NE, Calgary, AB T2A5P1

$5,000 Monthly

2,706 SF

Asset Class

Specialty

Size

2,706 SF

Building class

C

Zoning

US — Urban Services

$ / SF

$2

Occupancy

84%

About this property

Second floor office/retail space for sublease, reach out for more information (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$5K
Down payment30% · $2K
Interest rate6.25%
Amortization25 years
Occupancy84%
Expense growth2.5%

Monthly debt service

$23

Projected NOI

$228

Annual cash flow

$-49

Cash-on-cash

-3.26%

DSCR

0.82

Going-in cap

4.56%

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.

Rent roll (estimated)

TenantAreaExpiry
Prairie Coffee Roasters1,138 SF2032-11
Prairie Coffee Roasters1,132 SF2032-12

Area demographics

Trade area within 3 miles of the property.

Population

118,292

Households

45,821

Median income

$121,500

Median age

36

Daytime population

119,061

5-yr growth

2.5%

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

Secure deal room

Confidential diligence documents for 13, 1305 33 Street NE, Calgary.

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.