
Lake View Landing | 204 S Coeur D Alene Ave
Cette fonctionnalité n’est pas disponible pour le moment.
Nous sommes désolés, mais la fonctionnalité à laquelle vous essayez d’accéder n’est pas disponible actuellement. Nous sommes au courant du problème et notre équipe travaille activement pour le résoudre.
Veuillez vérifier de nouveau dans quelques minutes. Veuillez nous excuser pour ce désagrément.
– L’équipe LoopNet
Votre e-mail a été envoyé.
Lake View Landing 204 S Coeur D Alene Ave Local commercial 441 m² Inoccupé À vendre Harrison, ID 83833 752 688 € (1 705,66 €/m²) Taux de capitalisation 6 %



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Sweeping Views
RÉSUMÉ ANALYTIQUE
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 | ANNUEL PAR m² |
---|---|---|
Revenu de location brut |
$99,999
![]() |
$9.99
![]() |
Autres revenus |
$99,999
![]() |
$9.99
![]() |
Perte due à la vacance |
$99,999
![]() |
$9.99
![]() |
Revenu brut effectif |
$99,999
![]() |
$9.99
![]() |
Taxes |
$99,999
![]() |
$9.99
![]() |
Frais d’exploitation |
$99,999
![]() |
$9.99
![]() |
Total des frais |
$99,999
![]() |
$9.99
![]() |
Résultat net d’exploitation |
$99,999
![]() |
$9.99
![]() |
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à
Revenu de location brut | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Autres revenus | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Perte due à la vacance | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Revenu brut effectif | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Taxes | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Frais d’exploitation | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Total des frais | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Résultat net d’exploitation | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
INFORMATIONS SUR L’IMMEUBLE
Type de vente
Investissement ou propriétaire occupant
Condition de vente
1031 Exchange
Type de bien
Local commercial
Sous-type de bien
Surface de l’immeuble
441 m²
Classe d’immeuble
C
Année de construction/rénovation
1900/2024
Prix
752 688 €
Prix par m²
1 705,66 €
Taux de capitalisation
6 %
RNE
45 161 €
Pourcentage loué
Inoccupé
Occupation
Multi
Hauteur du bâtiment
3 étages
Coefficient d’occupation des sols de l’immeuble
1,56
Surface du lot
0,03 ha
Zonage
Central Business - Residential/Business Multi-Use
Façade
20 m sur S Coeur D Alene Ave/ ID97
CARACTÉRISTIQUES
- Restaurant
- Système de sécurité
- Signalisation
- CVC contrôlé par l’occupant
- Bord de l’eau
- Accessible fauteuils roulants
- Espace d’entreposage
- Climatisation
- Balcon
- Détecteur de fumée
PRINCIPAUX OCCUPANTS Cliquez ici pour accéder à
- OCCUPANT
- SECTEUR D’ACTIVITÉ
- m² OCCUPÉS
- LOYER/m²
- FIN DU BAIL
- Sample
- Hébergement et restauration
-
99,999 SF
-
$9.99
-
Jan 0000
OCCUPANT | SECTEUR D’ACTIVITÉ | m² OCCUPÉS | LOYER/m² | FIN DU BAIL | ||
Sample | Hébergement et restauration | 99,999 SF | $9.99 | Jan 0000 |
1 of 1
TAXES FONCIÈRES
Numéro de parcelle | Y3800003002B | Évaluation totale | 315 755 € (2024) |
Évaluation du terrain | 65 604 € (2024) | Impôts annuels | -1 € (0,00 €/m²) |
Évaluation des aménagements | 250 151 € (2024) | Année d’imposition | 2025 Payable 2026 |
TAXES FONCIÈRES
Numéro de parcelle
Y3800003002B
Évaluation du terrain
65 604 € (2024)
Évaluation des aménagements
250 151 € (2024)
Évaluation totale
315 755 € (2024)
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2025 Payable 2026
1 de 34
VIDÉOS
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 of 1
Présenté par
GK7 Partners
Lake View Landing | 204 S Coeur D Alene Ave
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.