For Sale · Specialty

52260 LLOYD DRIVE, Cluculz Lake

52260 LLOYD DRIVE, Cluculz Lake, BC V0J3A3

$299,900 total

—

Asset Class

Specialty

Size

—

Building class

B

Zoning

DC2 — Site Specific

$ / SF

—

Occupancy

87%

Year Built

1974

Lot Size

1 ac

About this property

Snag an affordable slice of paradise on stunning Cluculz Lake! This charming 1-bedroom cabin, complete with a loft, cozies up on a 1.003 acre lot sprinkled with trees, perfect for privacy, parking, and dreaming up future plans. The main floor is all about bright, open living with a snug bedroom, while the loft above is a kid's sleepover heaven or a DIY room conversion project waiting to happen. Stay toasty with a propane furnace and wood stove. This gem includes electricity, seasonal lake-drawn water, an outhouse, and space to grow. The area right off Lloyd Drive is flat, spacious and perfect for additional buildings or for camping. Dive into lake life without diving into your wallet! (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$300K
Down payment30% · $90K
Interest rate6.25%
Amortization25 years
Occupancy87%
Expense growth2.5%

Monthly debt service

$1K

Projected NOI

$17K

Annual cash flow

$-14

Cash-on-cash

-0.02%

DSCR

1.00

Going-in cap

5.54%

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

146,870

Households

63,438

Median income

$99,500

Median age

32.7

Daytime population

151,486

5-yr growth

6.4%

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

Secure deal room

Confidential diligence documents for 52260 LLOYD DRIVE, Cluculz Lake.

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.