For Sale · Land

00 BURNT HILLS ROAD, Frontenac (Frontenac South)

00 BURNT HILLS ROAD, Frontenac (Frontenac South), ON K0H1H0

$269,000 total

—

Asset Class

Land

Size

—

Building class

A

Zoning

AG — Agricultural

$ / SF

—

Occupancy

89%

About this property

Experience the very best of rural life with this 11.9 acre lot that features a stunning mixture of open land and hardwood and softwood forest. Ready-made rural escapes like this don't come on the market very often. This acreage delivers: rolling terrain; open pasture and forest; two drilled wells; several dream home building sites; abundant wildlife; capacity to build your own trails; and a 14x40 foot cabin built in 2019 on the edge of the woods, with a building permit. This fully insulated cabin serves up a sweet porch and deck for morning coffee or evening stargazing. Indoors, the woodstove keeps the space cozy in all seasons. Wired with LED lighting that runs on a solar-powered battery or a generator, all inside contents are included, even the hybrid propane/electric fridge. Hydro is readily available on the year-round municipal road and. The cabin's wood siting is stained for durability and the steel roof will keep all of your belongings dry. Use this land and cabin as a stunning weekend retreat or stay in the cabin while you plan and construct your dream of a rural home. So many possibilities here for creating a beautiful, quiet rural life. Far enough from the city to feel remote but close enough for a comfortable commute. Rural neighbours will offer a sense of community and safety. The diverse opportunities offered by this property property are only limited by your imagination. Nature thrives here... you will too. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$269K
Down payment30% · $81K
Interest rate6.25%
Amortization25 years
Occupancy89%
Expense growth2.5%

Monthly debt service

$1K

Projected NOI

$12K

Annual cash flow

$-3K

Cash-on-cash

-3.86%

DSCR

0.79

Going-in cap

4.38%

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

74,433

Households

33,288

Median income

$132,500

Median age

35.9

Daytime population

125,252

5-yr growth

5.5%

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

Secure deal room

Confidential diligence documents for 00 BURNT HILLS ROAD, Frontenac (Frontenac South).

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.