For Sale · Specialty

665 Monashee Road, Silver Star

665 Monashee Road, Silver Star, BC V1B3M1

$1.8M total

—

Asset Class

Specialty

Size

—

Building class

A

Zoning

US — Urban Services

$ / SF

—

Occupancy

90%

Year Built

2026

Lot Size

0.15 ac

About this property

Brand new three-bedroom, three-and-a-half-bathroom home currently at lock-up stage, with some options remaining for interior finishes. Quality construction and a thoughtfully designed layout offer all essential living conveniently located on one level, including the primary bedroom with ensuite, kitchen, dining, living and laundry. The upper level features an additional primary suite, a third bedroom, another full bathroom, a spacious family room with tall vaulted ceilings, and a versatile flex room. The unfinished lower level provides excellent flexibility with potential for a future suite, hobby room, ski room or additional living space. Complete with a double garage and two decks. With limited inventory at Silver Star, this is a rare opportunity to secure a brand-new mountain home with the flexibility to make it your own. With ski season just around the corner, now is the perfect time to get settled and ready for winter at Silver Star. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.75M
Down payment30% · $525K
Interest rate6.25%
Amortization25 years
Occupancy90%
Expense growth2.5%

Monthly debt service

$8K

Projected NOI

$107K

Annual cash flow

$10K

Cash-on-cash

1.98%

DSCR

1.11

Going-in cap

6.14%

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

106,255

Households

38,810

Median income

$113,500

Median age

35.4

Daytime population

125,910

5-yr growth

2.8%

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

Secure deal room

Confidential diligence documents for 665 Monashee Road, Silver Star.

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.