For Sale · Office

210 8833 ODLIN CRESCENT, Richmond

210 8833 ODLIN CRESCENT, Richmond, BC V6X3Z7

$998,800 total

—

Asset Class

Office

Size

—

Building class

C

Zoning

DC1 — Direct Control

$ / SF

—

Occupancy

86%

Year Built

1997

About this property

Investor alerts! Well maintained office for sale in sought after area of Richmond! Well priced! Currently leased to an educational institution. Fixed term to March 31, 2028, monthy TRIPLE NET rent is $4170. From March 2027 rent will be $4309 per month. Very good rental income! Office located in WESTERN INTERNATIONAL BUSINESS PARK, easy access to Skytrain Station, restaurants, shopping malls and HWY 99. Very good holding property! Book your private showing today! (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$999K
Down payment30% · $300K
Interest rate6.25%
Amortization25 years
Occupancy86%
Expense growth2.5%

Monthly debt service

$5K

Projected NOI

$51K

Annual cash flow

$-4K

Cash-on-cash

-1.37%

DSCR

0.93

Going-in cap

5.13%

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

89,877

Households

34,425

Median income

$116,500

Median age

32.6

Daytime population

134,867

5-yr growth

8.4%

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

Secure deal room

Confidential diligence documents for 210 8833 ODLIN CRESCENT, 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.