1 / 34
Investment signal

$10,499,000

35 UNION STREET

Beds

Baths

Sqft

Year

About this home

Fantastic Investment Opportunity To Acquire This Well Maintained And Fully Tenanted 45 Suite Residential Apt Building. Consists Of 35-2 Bedroom Suites & 10-1 Bedroom Suites, Tenant Pays Their Own Heat & Hydro. Many Improvement Have Been Made To This Turn Key Building Conveniently Located Close To All Amenities Schools, Parks, Shopping & Recreational Center. Many Units Rented To Long Term Aaa Tenants. Fully Occupied W/Long Waiting List, The Building Is Monitored By Security Camera System ***Assumable 1st Mortgage Approximately 4.7Mil @3.50% Interest, Maturing December 1st, 2027 & 2nd Mortgage Available By Seller @ 3.5% Interest Rate With 25% Down Payment. (id:65958)

Subtype
Multi-family
MLS#
X12991268
Area
BELLEVILLE_(BELLEVILLE_WARD)
Negative cash flow ~$19,669/mo at these assumptions

Cash on cash

-11.24%

Cap rate

3.64%

GRM

16.7

Break-even rent

$73,204

Financing

Down payment$2,099,800
Loan amount$8,399,200
Mortgage$51,528/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$4,812
Insurance$80
Maintenance$8,749
CapEx reserve$4,375
Vacancy loss$2,625

Estimates only. Actual cash flow depends on financing terms, condition reports, current market rents, property tax assessment, condo fees, and tenant quality. Defaults: 5% vacancy, 1%/yr maintenance, 0.5%/yr CapEx reserve, $80/mo insurance. Property tax estimated at 0.55%/yr where not provided. Talk to a mortgage broker before relying on these numbers.

Mortgage estimate

Estimated $51,528/mo at 5.49% with 20% down, 25-yr amortization.Estimate only — actual payment varies by qualification + insurance.

Listing brokerage

Listing brokerage on file

Listing data via CREA DDF®. Information is deemed reliable but not guaranteed accurate by CREA. Last updated Apr 14, 2026.

We use a single cookie to remember if you’ve dismissed this notice and a no-PII analytics ping. By using this site you consent. Privacy.