For Sale · Office

6470 201 STREET, Langley

6470 201 STREET, Langley, BC V2Y2X4

$31.5M total

—

Asset Class

Office

Size

—

Building class

C

Zoning

DC1 — Direct Control

$ / SF

—

Occupancy

83%

About this property

This premium stand-alone office building is situated on a 2.462-acre lot in the heart of Willowbrook. The 52,296 square foot two-storey building covers roughly 28% of the site and is surrounded by 177 parking stalls. The property is very well maintained, featuring modern finishes throughout to provide a professional environment. Highly versatile M-11 (Business Park) zoning permits a wide range of office and retail uses. The building currently benefits from stable, longterm tenancies with strong covenants. Additional due diligence materials; including a complete rent roll, in-depth property reports, operating budgets, and other property details are available upon the execution of a confidentiality agreement. Please inquire directly with the listing brokers for further details. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$31.50M
Down payment30% · $9.45M
Interest rate6.25%
Amortization25 years
Occupancy83%
Expense growth2.5%

Monthly debt service

$145K

Projected NOI

$1.83M

Annual cash flow

$85K

Cash-on-cash

0.90%

DSCR

1.05

Going-in cap

5.81%

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

131,858

Households

55,285

Median income

$96,500

Median age

31.9

Daytime population

142,866

5-yr growth

2.7%

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

Secure deal room

Confidential diligence documents for 6470 201 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.