Log In/Sign Up
Your email has been sent.
Gardens on Griffin 39 Herald Dr 78 Unit Apartment Building $17,984,069 CAD ($230,565 CAD/Unit) 6.75% Cap Rate Leesburg, FL 34748



INVESTMENT HIGHLIGHTS
- Above Market Returns: With a loan assumption, over an 8.5% cash-on-cash return for buyer day-1 which includes the tax-reassessment in the calculation
- Attractive unit mix of 75% two-bedroom units which include garden style and townhomes, with average square footage of nearly 1,000 square feet
- All roofs replaced in 2021
EXECUTIVE SUMMARY
A 78-unit, “B” class multifamily property located in the fast growing sub-market of Leesburg, FL. Attractive Loan Assumption: Freddie Mac loan with 5.5 years remaining at a 5.4% rate, full term IO, 30 year amortization at roughly 70% LTV at our list price. Incredibly well maintained and operated property with over $1.2 million of capital improvements spent since 2021 and operating at 97% economic occupancy on Seller’s T-12. Lack of Direct Competition: With almost no competition of comparable B class, market rate properties in the submarket, tenant demand and rent growth has stayed consistently strong at the property. Competitive Amenity Set: With washer/dryer connections in select two-bedroom units, on-site laundry facilities, leasing office/business center, and picnic area, Gardens on Griffin has an amenity package on par with newer communities. Family-Centric Location: Situated 15 minutes from Brownwood Paddock Square Mall, and less than 10 minutes from UF Health Leesburg Hospital, Leesburg Elementary, Middle and High School, multiple parks, museums and other entertainment venues. In the Path of Progress: Just minutes from one of the world’s largest retirement communities, The Villages continues to expand outward and with it brings new developments, employment, entertainment and opportunities.
FINANCIAL SUMMARY (PRO FORMA - 2026) Click Here to Access |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (PRO FORMA - 2026) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $17,984,069 CAD | Building Class | C |
| Price Per Unit | $230,565 CAD | Lot Size | 6.57 AC |
| Sale Type | Investment | Building Size | 71,560 SF |
| Cap Rate | 6.75% | Average Occupancy | 97% |
| No. Units | 78 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1984/1996 |
| Property Subtype | Apartment | Parking Ratio | 0.96/1,000 SF |
| Apartment Style | Garden | Opportunity Zone |
Yes
|
| Zoning | R-3 - Multifamily Residential | ||
| Price | $17,984,069 CAD |
| Price Per Unit | $230,565 CAD |
| Sale Type | Investment |
| Cap Rate | 6.75% |
| No. Units | 78 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 6.57 AC |
| Building Size | 71,560 SF |
| Average Occupancy | 97% |
| No. Stories | 2 |
| Year Built/Renovated | 1984/1996 |
| Parking Ratio | 0.96/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | R-3 - Multifamily Residential |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Refrigerator
- Range
- Walk-In Closets
- Carpet
- Pantry
SITE AMENITIES
- Laundry Facilities
- Picnic Area
- Property Manager on Site
- Walking/Biking Trails
- Maintenance on site
- Online Services
- Walk-Up
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 20 | - | 740 |
| 2+1 | 24 | - | 920 |
| 2+1.5 | 34 | - | 1,020 |
1 1
PROPERTY TAXES
| Parcel Numbers | Improvements Assessment | $8,112,627 CAD (2025) | |
| Land Assessment | $1,169,400 CAD (2025) | Total Assessment | $9,282,026 CAD (2025) |
PROPERTY TAXES
Parcel Numbers
Land Assessment
$1,169,400 CAD (2025)
Improvements Assessment
$8,112,627 CAD (2025)
Total Assessment
$9,282,026 CAD (2025)
1 of 29
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Gardens on Griffin | 39 Herald Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
