For Sale · Industrial

Burnaby Industrial Complex

7500 Lougheed Highway, Burnaby, BC

$32M

145,000 SF

Asset Class

Industrial

Size

145,000 SF

Building class

C

Zoning

IL — Light Industrial

Cap rate

4.90%

NOI

$1.57M

$ / SF

$221

Occupancy

93%

Year Built

2012

Clear height

29 ft

Loading docks

7

About this property

Multi-tenant industrial complex with strong in-place NOI.

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$32.00M
Down payment30% · $9.60M
Interest rate6.25%
Amortization25 years
Occupancy93%
Expense growth2.5%

Monthly debt service

$148K

Projected NOI

$1.42M

Annual cash flow

$-357K

Cash-on-cash

-3.72%

DSCR

0.80

Going-in cap

4.43%

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.

Rent roll (estimated)

TenantAreaExpiry
Meridian Health Group59,970 SF2032-04
Meridian Health Group74,155 SF2032-04

Area demographics

Trade area within 3 miles of the property.

Population

121,042

Households

47,722

Median income

$66,500

Median age

40.5

Daytime population

189,728

5-yr growth

2.1%

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

Secure deal room

Confidential diligence documents for Burnaby Industrial Complex.

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.