1655 4311 HAZELBRIDGE WAY, Richmond1655 4311 HAZELBRIDGE WAY, Richmond — photo 21655 4311 HAZELBRIDGE WAY, Richmond — photo 3
1/3
For Sale · Retail

1655 4311 HAZELBRIDGE WAY, Richmond

1655 4311 HAZELBRIDGE WAY, Richmond, BC V6X3L7

$458,000 total

—

Asset Class

Retail

Size

—

Building class

B

Zoning

CB1 — Low Intensity Business

$ / SF

—

Occupancy

84%

Year Built

1993

About this property

. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$458K
Down payment30% · $137K
Interest rate6.25%
Amortization25 years
Occupancy84%
Expense growth2.5%

Monthly debt service

$2K

Projected NOI

$26K

Annual cash flow

$701

Cash-on-cash

0.51%

DSCR

1.03

Going-in cap

5.69%

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

78,333

Households

30,411

Median income

$71,500

Median age

42.2

Daytime population

130,695

5-yr growth

6.5%

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

Secure deal room

Confidential diligence documents for 1655 4311 HAZELBRIDGE WAY, Richmond.

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.