6361 CAMBIE STREET, Vancouver
For Sale · Retail

6361 CAMBIE STREET, Vancouver

6361 CAMBIE STREET, Vancouver, BC V5Z3B2

$2.5M total

—

Asset Class

Retail

Size

—

Building class

C

Zoning

CSC — Shopping Centre

$ / SF

—

Occupancy

87%

Year Built

2016

About this property

Rear opportunity to acquire a street retail store next to Oakridge Mall and Sky train and Langara School. 1150 sqft, more than 250 thousand renovation, AC and in-suite washroom. Do not disturb tenant. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$2.50M
Down payment30% · $750K
Interest rate6.25%
Amortization25 years
Occupancy87%
Expense growth2.5%

Monthly debt service

$12K

Projected NOI

$115K

Annual cash flow

$-23K

Cash-on-cash

-3.11%

DSCR

0.83

Going-in cap

4.61%

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

134,084

Households

60,897

Median income

$93,000

Median age

44.9

Daytime population

129,738

5-yr growth

1.8%

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

Secure deal room

Confidential diligence documents for 6361 CAMBIE STREET, 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.