For Sale · Retail

130 18811 72 AVENUE, Surrey

130 18811 72 AVENUE, Surrey, BC V4N6W7

$1.5M total

—

Asset Class

Retail

Size

—

Building class

C

Zoning

CB1 — Low Intensity Business

$ / SF

—

Occupancy

97%

About this property

Excellent opportunity to acquire a 1,646 SF tenanted commercial strata unit at "The Corners" in Surrey's rapidly growing Clayton community. Secured by a 5-year triple-net lease through June 2030, with two additional 5-year renewal options and contractual rental increases. Close to a 4% cap rate! An attractive long-term, secure investment in a newer mixed-use development (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.55M
Down payment30% · $465K
Interest rate6.25%
Amortization25 years
Occupancy97%
Expense growth2.5%

Monthly debt service

$7K

Projected NOI

$104K

Annual cash flow

$18K

Cash-on-cash

3.94%

DSCR

1.21

Going-in cap

6.72%

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

136,571

Households

47,918

Median income

$101,000

Median age

32.2

Daytime population

201,363

5-yr growth

6%

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

Secure deal room

Confidential diligence documents for 130 18811 72 AVENUE, Surrey.

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.