For Sale · Land

DL940 SWANSON ROAD, Prince George

DL940 SWANSON ROAD, Prince George, BC V0J3A3

$159,000 total

—

Asset Class

Land

Size

—

Building class

C

Zoning

UR — Urban Reserve

$ / SF

—

Occupancy

91%

Lot Size

80.22 ac

About this property

80 acre property with trees and development potential in the Cluculz lake area. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$159K
Down payment30% · $48K
Interest rate6.25%
Amortization25 years
Occupancy91%
Expense growth2.5%

Monthly debt service

$734

Projected NOI

$7K

Annual cash flow

$-2K

Cash-on-cash

-4.58%

DSCR

0.75

Going-in cap

4.17%

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

98,710

Households

43,499

Median income

$110,000

Median age

33.2

Daytime population

114,819

5-yr growth

3.8%

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

Secure deal room

Confidential diligence documents for DL940 SWANSON ROAD, Prince George.

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.