1/21453 STAYTE ROAD, White Rock
1453 STAYTE ROAD, White Rock, BC V4B4Z3
$3.8M total
—
Asset Class
Land
Size
—
Building class
A
Zoning
DC2 — Site Specific
$ / SF
—
Occupancy
82%
Lot Size
0.7863406795224978 ac
About this property
1453 Stayte Road, White Rock, BC (the "Property") presents a rare opportunity to acquire a fully entitled townhouse development site in one of Metro Vancouver's most sought-after coastal communities. Offered for sale through a lender-driven foreclosure process, the 34,253 SF Property is zoned CD-62 (Comprehensive Development) and benefits from a Development Permit approving 20 slab-on -grade townhouse units. (id:66811)
Financial sandbox
Adjust the deal assumptions — returns recalculate instantly.
Monthly debt service
$18K
Projected NOI
$160K
Annual cash flow
$-50K
Cash-on-cash
-4.41%
DSCR
0.76
Going-in cap
4.22%
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
91,224
Households
41,513
Median income
$71,500
Median age
39.3
Daytime population
123,054
5-yr growth
4.9%
Modelled estimates for illustration until a licensed census data provider is connected.
Secure deal room
Confidential diligence documents for 1453 STAYTE ROAD, White Rock.
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.