Log In/Sign Up
Your email has been sent.
The Reserve at Mallard Creek 10701 Mallard Creek rd 34 Unit Apartment Building $18,834,776 CAD ($553,964 CAD/Unit) 5% Cap Rate Charlotte, NC 28262
FINANCIAL SUMMARY (PRO FORMA - 2026) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$1,412,608
|
$21.31
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$70,630
|
$1.07
|
| Effective Gross Income |
$1,341,978
|
$20.24
|
| Taxes |
$150,678
|
$2.27
|
| Operating Expenses |
$249,284
|
$3.76
|
| Total Expenses |
$399,962
|
$6.03
|
| Net Operating Income |
$942,016
|
$14.21
|
FINANCIAL SUMMARY (PRO FORMA - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $1,412,608 |
| Annual Per SF | $21.31 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $70,630 |
| Annual Per SF | $1.07 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $1,341,978 |
| Annual Per SF | $20.24 |
| Taxes (CAD) | |
|---|---|
| Annual | $150,678 |
| Annual Per SF | $2.27 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $249,284 |
| Annual Per SF | $3.76 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $399,962 |
| Annual Per SF | $6.03 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $942,016 |
| Annual Per SF | $14.21 |
PROPERTY FACTS
| Price | $18,834,776 CAD | Apartment Style | Townhome |
| Price Per Unit | $553,964 CAD | Building Class | B |
| Sale Type | Investment | Lot Size | 3.31 AC |
| Cap Rate | 5% | Construction Status | Under Construction |
| No. Units | 34 | Building Size | 66,300 SF |
| Property Type | Multifamily | No. Stories | 3 |
| Property Subtype | Apartment | Year Built | 2026 |
| Price | $18,834,776 CAD |
| Price Per Unit | $553,964 CAD |
| Sale Type | Investment |
| Cap Rate | 5% |
| No. Units | 34 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | B |
| Lot Size | 3.31 AC |
| Construction Status | Under Construction |
| Building Size | 66,300 SF |
| No. Stories | 3 |
| Year Built | 2026 |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Heating
- Kitchen
- Tub/Shower
- Wi-Fi
SITE AMENITIES
- 24 Hour Access
- Controlled Access
- Smoke Free
- Wi-Fi
- Online Services
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 4+3.5 | 34 | $3,532 CAD | 1,904 - 1,950 |
1 1
1 of 4
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
The Reserve at Mallard Creek | 10701 Mallard Creek rd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.