01
A multi-tenant building in Mississauga, priced at $17.9M
62,000 SF across four units at an average $16.50 net, with $24,000 a year of parking and storage income. Asking: $17,900,000.
- Potential gross income: 62,000 × $16.50 = $1,023,000. With 3% vacancy and $24,000 other income, EGI = $1,016,310.
- Landlord costs: a $0.25/SF structural reserve ($15,500), 2% non-recoverable management ($20,326), a $6,000 insurance shortfall and $9,000 of other costs: $50,826 in total (a 5.0% expense ratio).
- NOI = $965,484. At the asking price that is a 5.39% cap rate.
- Recent comparable sales point to 5.25%, which supports about $18.39M. The asking price is roughly $490,000 below that indication — worth a closer look, and worth asking why.
要点The question is never only "what is the cap rate", but "is this NOI durable". Check lease expiries in the Tenant Roster before relying on a 5.39%.