Se Connecter/S’inscrire
Votre courriel a été envoyé.
Lake View Landing 204 S Coeur D Alene Ave 4 750 pi² 1% Loué Commerce de détail Immeuble Harrison, ID 83833 1 216 976 $ CAD (256,21 $ CAD/pi²) 6% Taux de capitalisation



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- Sweeping Views
RÉSUMÉ DE L'ANNONCE
Seller Financing Example for $875,000 Sale Price
Sale Price: $875,000
Down Payment: Minimum $200,000 (22.86% of $875,000)
Loan Amount: $875,000 – $200,000 = $675,000
Terms: Interest-only, amortized over 30 years, due in five years (balloon payment), no points or fees, with the seller matching or beating a verifiable bank/FHA/SBA interest rate. If the buyer is in good standing at the end of the five-year term, the seller will offer an option for an additional five-year extension at the current rate (e.g., 6.5% or the negotiated rate), structured as a new agreement, which may include a further five-year extension option as long as the buyer remains in good standing.
Interest Rate: Assuming a buyer provides a verifiable SBA loan offer at 6.5% (typical for commercial properties in 2025), the seller matches this at 6.5%.
Annual Interest Payment:
$675,000 × 0.065 = $43,875/year
Monthly Payment: $43,875 ÷ 12 = $3,656.25
Balloon Payment: After five years, the full principal of $675,000 is due. For reference, a fully amortizing 30-year loan at 6.5% would have a monthly payment of ~$4,264; the interest-only structure saves ~$608/month.
Extension Option:
If the buyer is in good standing (e.g., timely payments, no defaults), the seller will offer a new five-year agreement at 6.5% (or the negotiated rate), interest-only, due in five years (year 10), with the potential for additional five-year extensions under similar terms while the buyer remains in good standing.
Total Payments Over Initial Five Years:
Annual: $43,875 × 5 = $219,375 (interest only)
Down Payment: $200,000
Total Paid (excluding balloon): $200,000 + $219,375 = $419,375
Remaining Obligation: $675,000 (due in year five, extendable if in good standing)
Buyer Benefits:
No points or fees (saving ~$13,500–$20,250 vs. SBA loan fees of 2–3%).
No appraisal required (saving ~$3,000–$5,000).
Interest-only payments reduce monthly costs, ideal for Harrison’s seasonal market.
Extension options provide flexibility for long-term ownership without immediate refinancing.
Buyer Responsibilities:
Buyer covers closing costs and title insurance.
Buyer bears costs of any third-party inspectors.
Buyer may conduct an inspection but must decide to proceed without forfeiting earnest money within five days of the inspection report. After this period, earnest money is locked in until closing, with no seller contingencies for repairs.
The restaurant and condominium has undergone major interior renovations. Featuring all new drywall wall textures flooring lighting countertops all new dining room tables and chairs.
Sale Price: $875,000
Down Payment: Minimum $200,000 (22.86% of $875,000)
Loan Amount: $875,000 – $200,000 = $675,000
Terms: Interest-only, amortized over 30 years, due in five years (balloon payment), no points or fees, with the seller matching or beating a verifiable bank/FHA/SBA interest rate. If the buyer is in good standing at the end of the five-year term, the seller will offer an option for an additional five-year extension at the current rate (e.g., 6.5% or the negotiated rate), structured as a new agreement, which may include a further five-year extension option as long as the buyer remains in good standing.
Interest Rate: Assuming a buyer provides a verifiable SBA loan offer at 6.5% (typical for commercial properties in 2025), the seller matches this at 6.5%.
Annual Interest Payment:
$675,000 × 0.065 = $43,875/year
Monthly Payment: $43,875 ÷ 12 = $3,656.25
Balloon Payment: After five years, the full principal of $675,000 is due. For reference, a fully amortizing 30-year loan at 6.5% would have a monthly payment of ~$4,264; the interest-only structure saves ~$608/month.
Extension Option:
If the buyer is in good standing (e.g., timely payments, no defaults), the seller will offer a new five-year agreement at 6.5% (or the negotiated rate), interest-only, due in five years (year 10), with the potential for additional five-year extensions under similar terms while the buyer remains in good standing.
Total Payments Over Initial Five Years:
Annual: $43,875 × 5 = $219,375 (interest only)
Down Payment: $200,000
Total Paid (excluding balloon): $200,000 + $219,375 = $419,375
Remaining Obligation: $675,000 (due in year five, extendable if in good standing)
Buyer Benefits:
No points or fees (saving ~$13,500–$20,250 vs. SBA loan fees of 2–3%).
No appraisal required (saving ~$3,000–$5,000).
Interest-only payments reduce monthly costs, ideal for Harrison’s seasonal market.
Extension options provide flexibility for long-term ownership without immediate refinancing.
Buyer Responsibilities:
Buyer covers closing costs and title insurance.
Buyer bears costs of any third-party inspectors.
Buyer may conduct an inspection but must decide to proceed without forfeiting earnest money within five days of the inspection report. After this period, earnest money is locked in until closing, with no seller contingencies for repairs.
The restaurant and condominium has undergone major interior renovations. Featuring all new drywall wall textures flooring lighting countertops all new dining room tables and chairs.
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à l’inoccupation |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Dépenses d’exploitation |
$99,999
|
$9.99
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
FAITS SUR LA PROPRIÉTÉ
Type de vente
Investissement ou propriétaire utilisateur
Condition de vente
1031 Échange
Type de propriété
Commerce de détail
Sous-type de propriété
Taille du bâtiment
4 750 pi²
Classe d’immeuble
C
Année de construction
1900
Prix
1 216 976 $ CAD
Prix par pi²
256,21 $ CAD
Taux de capitalisation
6%
Revenu net d’exploitation
73 019 $ CAD
Pourcentage loué
1%
Location
Multiples
Hauteur du bâtiment
3 étages
Coefficient d’occupation des sols de l’immeuble
1,56
Taille du lot
0,07 AC
Zonage
Central Business - Usage mixte résidentiel/commercial
Façade
66’ sur S Coeur D Alene Ave/ ID97
COMMODITÉS
- Restaurant
- Système de sécurité
- Affichage
- CVCA contrôlé par le locataire
- Bord de l’eau
- Accessible aux fauteuils roulants
- Espace d'entreposage
- Climatisation
- Balcon
- Détecteur de fumée
PRINCIPAUX LOCATAIRES Cliquez ici pour accéder à
- LOCATAIRE
- SECTEUR
- pi² OCCUPÉ
- LOYER/pi²
- FIN DU BAIL
- Sample
- Hébergement et services alimentaires
-
99,999 SF
-
$9.99
-
Jan 0000
| LOCATAIRE | SECTEUR | pi² OCCUPÉ | LOYER/pi² | FIN DU BAIL | ||
| Sample | Hébergement et services alimentaires | 99,999 SF | $9.99 | Jan 0000 |
Impôts fonciers
| Numéro de lot | Y3800003002B | Évaluation totale | 518 860 $ CAD |
| Évaluation du terrain | 107 803 $ CAD | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 411 057 $ CAD | Année d’imposition | 2025 Payable 2026 |
Impôts fonciers
Numéro de lot
Y3800003002B
Évaluation du terrain
107 803 $ CAD
Évaluation des bâtiments
411 057 $ CAD
Évaluation totale
518 860 $ CAD
Impôts annuels
(1 $) CAD (0,00 $ CAD/pi²)
Année d’imposition
2025 Payable 2026
1 de 34
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
Présenté par
GK7 Partners
Lake View Landing | 204 S Coeur D Alene Ave
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
