|
|
FINANCIAL SUMMARY (PRO FORMA - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$106,830
|
$196.74
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$5,342
|
$9.84
|
| Effective Gross Income |
$101,489
|
$186.90
|
| Taxes |
$2,266
|
$4.17
|
| Operating Expenses |
$5,456
|
$10.05
|
| Total Expenses |
$7,722
|
$14.22
|
| Net Operating Income |
$93,766
|
$172.68
|
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $106,830 |
| Annual Per SF | $196.74 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $5,342 |
| Annual Per SF | $9.84 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $101,489 |
| Annual Per SF | $186.90 |
| Taxes (CAD) | |
|---|---|
| Annual | $2,266 |
| Annual Per SF | $4.17 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $5,456 |
| Annual Per SF | $10.05 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $7,722 |
| Annual Per SF | $14.22 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $93,766 |
| Annual Per SF | $172.68 |
| Price | $1,687,171 CAD | Apartment Style | Garden |
| Price Per Unit | $421,793 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.18 AC |
| Cap Rate | 5.56% | Building Size | 543 SF |
| No. Units | 4 | No. Stories | 1 |
| Property Type | Multifamily | Year Built/Renovated | 1962/2022 |
| Property Subtype | Apartment | Parking Ratio | 7.37/1,000 SF |
| Price | $1,687,171 CAD |
| Price Per Unit | $421,793 CAD |
| Sale Type | Investment |
| Cap Rate | 5.56% |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.18 AC |
| Building Size | 543 SF |
| No. Stories | 1 |
| Year Built/Renovated | 1962/2022 |
| Parking Ratio | 7.37/1,000 SF |
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 4 | $2,190 CAD | 543 |
| Parcel Number | 132-64-027 | Total Assessment | $20,226 CAD (2025) |
| Land Assessment | $0 CAD (2025) | Annual Taxes | $2,266 CAD ($4.17 CAD/SF) |
| Improvements Assessment | $0 CAD (2025) | Tax Year | 2024 |
| Zoning Code | R-3 (residential) |
| R-3 (residential) |
DSC_9254
DSC_9243
DSC_9241
DSC_9239
DSC_9223
DSC_9221
DSC_9219
DSC_9217
DSC_9153
DSC_9141
DSC_9137
DSC_9135
DSC_9132
DSC_9121
DSC_9207
DSC_9112
DSC_9198
DSC_9200
DSC_9158
DSC_9190
DSC_9194
DSC_9184
DSC_9177
DSC_9179
DSC_9168
DSC_9173
DSC_9108
DSC_9095
DSC_9110
DSC_9102
DSC_9089
DSC_9093
DSC_9085
Infographics-for-914-South-Kenwood-Circle-1
Infographics-for-914-South-Kenwood-Circle-4
Infographics-for-914-South-Kenwood-Circle-3
Infographics-for-914-South-Kenwood-Circle-2
The LoopNet service and information provided therein, while believed to be accurate, are provided "as is". LoopNet disclaims any and all representations, warranties, or guarantees of any kind.
