1 / 38
Investment signal

$3,199,000

6-18 Ariss Gate

Beds

Baths

Sqft

Year

2023

About this home

EXCEPTIONAL 7-UNIT Townhouse INVESTMENT FULLY TENANTED, ONLY 2 YEARS OLD TOWNHOUSE BUIDLING, WITH ASSIGNABLE MORTGAGE! All 7 units are identical in layout and finish, each leased at $2,300/month (water included), generating $193,200 in gross annual rental income. The property has maintained 100% occupancy. All tenants are on fixed-term leases, providing stable and predictable cash flow. Every unit features stone countertops in kitchens and bathrooms, durable laminate flooring, kitchen islands with breakfast bars, and ductless air conditioning. Modern design throughout with quality materials and finishes. Showings 24 hours notice required. Financial package available to qualified buyers upon request. (id:65958)

Subtype
Multi-family
Lot size
0.73 acres
MLS#
202607593
Area
HAMMONDS_PLAINS
Negative cash flow ~$6,045/mo at these assumptions

Cash on cash

-11.34%

Cap rate

3.62%

GRM

16.7

Break-even rent

$22,364

Financing

Down payment$639,800
Loan amount$2,559,200
Mortgage$15,700/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$1,466
Insurance$80
Maintenance$2,666
CapEx reserve$1,333
Vacancy loss$800

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 $15,700/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 16, 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.