For Sale · Hospitality

7501 Kennedy Lane, Vernon

7501 Kennedy Lane, Vernon, BC V1H1C4

$1.3M total

—

Asset Class

Hospitality

Size

—

Building class

A

Zoning

CB2 — Central Business

$ / SF

—

Occupancy

97%

About this property

One of a kind Level Lakeshore building lot at the end of a private Lane . City services are to the lot line . Ideal lot for rancher style home with daylight basement. New property zoning MUS will allow for Multi Unit Housing including Short term Rental Accommodation. Property has been Surveyed . Wonderful lot for a family owned Tri -Plex. Property faces the lake with ideal Southern exposure (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.29M
Down payment30% · $389K
Interest rate6.25%
Amortization25 years
Occupancy97%
Expense growth2.5%

Monthly debt service

$6K

Projected NOI

$90K

Annual cash flow

$19K

Cash-on-cash

4.79%

DSCR

1.26

Going-in cap

6.98%

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

77,463

Households

28,097

Median income

$118,000

Median age

37.9

Daytime population

82,072

5-yr growth

7.9%

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

Secure deal room

Confidential diligence documents for 7501 Kennedy Lane, Vernon.

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.