For Sale · Land

441408 CONCESSION 21 ROAD, Georgian Bluffs

441408 CONCESSION 21 ROAD, Georgian Bluffs, ON N0H2T0

$1.1M total

—

Asset Class

Land

Size

—

Building class

A

Zoning

DC2 — Site Specific

$ / SF

—

Occupancy

90%

About this property

Welcome to a beautiful well maintained farm just east of Wiarton, this farm features 94 acres with approximately 50 workable currently growing a beautiful crop of cornThe Farm features a three bedroom house with a detached three car garage as well as two separate storage sheds off the backside. The farm also features a well-maintained bank barn, suitable for a variety of livestock. The other stand out features on this farm is a large gravel yard in the middle of the farm with a laneway off the side road, as well as a nice hard maple ridge through the centre of the farm with good mature trees for tappingCurrently, the house and land are under rental contract with very lucrative rental agreements, with tenants that would wish to renew for next year. Whether it's work or play, this farm has a lot to offer! (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.13M
Down payment30% · $338K
Interest rate6.25%
Amortization25 years
Occupancy90%
Expense growth2.5%

Monthly debt service

$5K

Projected NOI

$41K

Annual cash flow

$-21K

Cash-on-cash

-6.26%

DSCR

0.66

Going-in cap

3.66%

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

99,740

Households

46,721

Median income

$104,000

Median age

45.7

Daytime population

86,141

5-yr growth

5.9%

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

Secure deal room

Confidential diligence documents for 441408 CONCESSION 21 ROAD, Georgian Bluffs.

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.