For Sale · Multifamily

126 EMERY STREET W, London South (South E)

126 EMERY STREET W, London South (South E), ON N6J1S1

$399,900 total

—

Asset Class

Multifamily

Size

—

Building class

C

Zoning

RA9 — High Rise

$ / SF

—

Occupancy

96%

About this property

Opportunity for live-in plus income, pure income or just large single family residential if desired. The large floorplan is currently set up as a 3 bedroom unit on the main level with potential for a 4th bedroom in the lowest level den area, plus lots of unspoiled space with high ceilings that could be further finished. The upstairs layout with access from the rear of the property contains a 2 bedroom unit that is ready for improvement. The lot has room for more development off the back of the home which could potentially allow for a triplex or even quadruplex. The exterior features 2 driveways, 1 on each side of the home and a garage. So many possibilities here to explore for those looking for income generation or extra living space for themselves. Close to schools, restaurants, shopping, Euston Park and a 5 minute drive to Wortley Village. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$400K
Down payment30% · $120K
Interest rate6.25%
Amortization25 years
Occupancy96%
Expense growth2.5%

Monthly debt service

$2K

Projected NOI

$19K

Annual cash flow

$-3K

Cash-on-cash

-2.80%

DSCR

0.85

Going-in cap

4.70%

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

134,852

Households

53,393

Median income

$100,000

Median age

42.9

Daytime population

201,767

5-yr growth

7.3%

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

Secure deal room

Confidential diligence documents for 126 EMERY STREET W, London South (South E).

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.