For Sale · Land

101 MABERLY STATION ROAD, Tay Valley

101 MABERLY STATION ROAD, Tay Valley, ON K0H2B0

$650,000 total

—

Asset Class

Land

Size

—

Building class

B

Zoning

DC2 — Site Specific

$ / SF

—

Occupancy

85%

Lot Size

103.928 ac

About this property

Tucked away on 116 acres of private countryside, this unique property offers an incredible combination of forest, open meadow, water and established growing space. A pond/lake provides a peaceful spot for kayaking or rowing, while trails wind throughout the property past a waterfall and through stands of oak, maple and birch. The comfortable 3-bedroom, 2-bathroom home has been updated with laminate hardwood flooring. The main living area is warm and inviting, featuring a stone fireplace with wood-stove insert and a wall of windows that brings the surrounding landscape indoors and fills the space with natural light. Step outside onto the two-tiered deck to enjoy the privacy and natural setting. The kitchen features ceramic flooring, plenty of cupboard space and opens to a spacious dining and family area. The main level also offers a bedroom, two 3-piece bathrooms and a convenient laundry room. Upstairs, the primary bedroom opens onto a covered balcony-a wonderful place to take in the evening sunset. A third bedroom offers an impressive amount of built-in storage along the interior wall. The property includes an approximately 4,500 sq. ft. market-style garden, plus an approximately 1,500 sq. ft. fenced raised-bed garden. A chicken run and coops add even more possibilities for a self-sufficient country lifestyle. Come see it today! (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$650K
Down payment30% · $195K
Interest rate6.25%
Amortization25 years
Occupancy85%
Expense growth2.5%

Monthly debt service

$3K

Projected NOI

$25K

Annual cash flow

$-11K

Cash-on-cash

-5.53%

DSCR

0.70

Going-in cap

3.88%

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

41,231

Households

18,603

Median income

$115,500

Median age

35.9

Daytime population

38,659

5-yr growth

6.5%

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

Secure deal room

Confidential diligence documents for 101 MABERLY STATION ROAD, Tay Valley.

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.