For Sale · Multifamily

15 WAUCHOPE AVENUE, Cambridge

15 WAUCHOPE AVENUE, Cambridge, ON N1R1A6

$1.1M total

—

Asset Class

Multifamily

Size

—

Building class

B

Zoning

RF6 — Medium Density

$ / SF

—

Occupancy

99%

About this property

Amazing opportunity for multi-family investors to acquire an excellent brick 6-unit apartment building (5 x 2b, 1x bach) with strong value-add potential. Fantastic curb appeal. Owner operated and managed. Large laundry area and plenty of on-site parking. Recently paved parking area. Close to all amenities. Separate hydro meters. Flat roof- 2016. One vacant 2b unit. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.10M
Down payment30% · $330K
Interest rate6.25%
Amortization25 years
Occupancy99%
Expense growth2.5%

Monthly debt service

$5K

Projected NOI

$54K

Annual cash flow

$-7K

Cash-on-cash

-2.25%

DSCR

0.88

Going-in cap

4.87%

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

120,714

Households

42,348

Median income

$71,000

Median age

36.8

Daytime population

177,214

5-yr growth

6%

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

Secure deal room

Confidential diligence documents for 15 WAUCHOPE AVENUE, Cambridge.

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.