2716 RODGERS CREEK PLACE, West Vancouver
For Sale · Land

2716 RODGERS CREEK PLACE, West Vancouver

2716 RODGERS CREEK PLACE, West Vancouver, BC V7S2Z5

$2.9M total

—

Asset Class

Land

Size

—

Building class

C

Zoning

UR — Urban Reserve

$ / SF

—

Occupancy

83%

Lot Size

0.2132518365472911 ac

About this property

This exclusive Lot offer stunning ocean & city views, Burrard Inlets, walking trails at your doorstep. NEXT TO MULGRAVE PRIVATE SCHOOL and a few minute drive to Collingwood Private School, Hollyburn Country Club, Cypress Mountain and the Future BPP shopping villages. With permit ready to build. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$2.88M
Down payment30% · $864K
Interest rate6.25%
Amortization25 years
Occupancy83%
Expense growth2.5%

Monthly debt service

$13K

Projected NOI

$97K

Annual cash flow

$-63K

Cash-on-cash

-7.25%

DSCR

0.61

Going-in cap

3.37%

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

120,708

Households

45,550

Median income

$106,500

Median age

45.2

Daytime population

189,691

5-yr growth

6.6%

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

Secure deal room

Confidential diligence documents for 2716 RODGERS CREEK PLACE, West Vancouver.

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.