For Sale · Retail

120 20072 86 AVENUE, Langley

120 20072 86 AVENUE, Langley, BC V2Y3Y5

$1.3M total

—

Asset Class

Retail

Size

—

Building class

B

Zoning

CNC — Neighbourhood Commercial

$ / SF

—

Occupancy

89%

About this property

FINAL COMMERCIAL UNIT AVAILABLE AT NORTH VILLAGE, LATIMER HEIGHTS! An opportunity to purchase approximately 1,106 SF of retail strata space at 20072 86 Avenue in Langley's rapidly developing Latimer Heights neighbourhood. Developed by Vesta Properties, North Village forms the final part of a 74-acre master-planned community with over 2,000 surrounding new homes and a growing commercial district. Strategically located at 86 Avenue and 201 Street, just south of Highway 1 and near the Carvolth Transit Exchange, with convenient access to the 200 Street corridor. The development offers approximately 80 dedicated commercial parking stalls plus 16 visitor/flex stalls. Suitable for a variety of retail and service-oriented businesses, subject to permitted uses and approvals. An opportunity for owner-occupiers or investors seeking commercial ownership in an established growth corridor. Contact Listing Brokers for further details. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.33M
Down payment30% · $399K
Interest rate6.25%
Amortization25 years
Occupancy89%
Expense growth2.5%

Monthly debt service

$6K

Projected NOI

$76K

Annual cash flow

$2K

Cash-on-cash

0.60%

DSCR

1.03

Going-in cap

5.72%

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

66,442

Households

27,126

Median income

$81,500

Median age

42.1

Daytime population

92,430

5-yr growth

4.7%

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

Secure deal room

Confidential diligence documents for 120 20072 86 AVENUE, 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.