For Sale · Retail

104 19952 79A STREET, Langley

104 19952 79A STREET, Langley, BC V2Y0E2

$3.5M total

—

Asset Class

Retail

Size

—

Building class

C

Zoning

CB1 — Low Intensity Business

$ / SF

—

Occupancy

86%

About this property

PRIME RESTAURANT & SPORTS BAR OPPORTUNITY AT THE SHOPS AT JERICHO! Exceptional 2,956 SF corner commercial unit in Langley's growing Willoughby neighbourhood, just across from the Langley Events Centre! Designed with food service in mind, this high-profile space offers access to a commercial kitchen vent shaft, ideal for a restaurant, sports bar, pub or exciting hospitality concept. Need more room? Combine with adjoining CRU 105 for a total of 4,593 SF, with potential to expand further into CRU 106. Part of Essence Properties' landmark Jericho master-planned community, featuring 385 homes in Jericho Park and a planned larger community of 2,000+ residents. Convenient customer parking, pedestrian-friendly surroundings and excellent exposure to a growing neighbourhood. Anticipated completion May-August 2027. AVAILABLE FOR SALE OR LEASE to qualified operators! Inquire today to schedule an onsite tour, or for more information. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$3.55M
Down payment30% · $1.06M
Interest rate6.25%
Amortization25 years
Occupancy86%
Expense growth2.5%

Monthly debt service

$16K

Projected NOI

$166K

Annual cash flow

$-30K

Cash-on-cash

-2.84%

DSCR

0.85

Going-in cap

4.69%

Figures are modelled from the listed price and asset class for illustration only. Verify all income, expenses, and financing terms independently before making an offer.

Area demographics

Trade area within 3 miles of the property.

Population

124,522

Households

46,730

Median income

$130,000

Median age

37.9

Daytime population

119,316

5-yr growth

4%

Modelled estimates for illustration until a licensed census data provider is connected.

Secure deal room

Confidential diligence documents for 104 19952 79A STREET, Langley.

NDA required
  • Offering Memorandum

    PDF · 4.2 MB

  • Rent Roll & T-12

    XLSX · 820 KB

  • Environmental Phase I

    PDF · 6.7 MB

  • Site Survey & Plans

    PDF · 11.4 MB

  • Zoning Confirmation Letter

    PDF · 310 KB

Preview experience — the electronic NDA is illustrative and is not a binding agreement.