For Lease · Specialty

3553 3rd Ave, Port Alberni

3553 3rd Ave, Port Alberni, BC V9Y4E6

$895,000 per sq ft / yr

6,000 SF

Asset Class

Specialty

Size

6,000 SF

Building class

A

Zoning

DC2 — Site Specific

$ / SF

$149

Occupancy

84%

Lot Size

0.19513314967860423 ac

About this property

Multi family building with commercial space on ground floor. There are a total of 9 units. Seven-1 bedrooms, One-Studio and One 2 bedroom. There is approximately 3000 sq ft of ground floor commercial space also available for lease or to house your business with great visual exposure. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$895K
Down payment30% · $269K
Interest rate6.25%
Amortization25 years
Occupancy84%
Expense growth2.5%

Monthly debt service

$4K

Projected NOI

$41K

Annual cash flow

$-9K

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 Roasters5,046 SF2033-03

Area demographics

Trade area within 3 miles of the property.

Population

50,882

Households

20,049

Median income

$112,500

Median age

35.3

Daytime population

45,873

5-yr growth

1.9%

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

Secure deal room

Confidential diligence documents for 3553 3rd Ave, Port Alberni.

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.