For Sale · Office

4 987 MARINE DRIVE, North Vancouver

4 987 MARINE DRIVE, North Vancouver, BC V7P1S4

Price on request

—

Asset Class

Office

Size

—

Building class

C

Zoning

CB2 — Central Business

$ / SF

—

Occupancy

92%

Lot Size

0.13980716253443526 ac

About this property

Approximately 1,291 SF upper-floor premises in a prominent Marine Drive location, with convenient access to transit, shopping and major North Shore routes. The premises offer a flexible existing layout and are accessed by stairs. The property is zoned C-2; however, this unit is currently classified as Group C Residential under existing City records and is not presently approved for commercial occupancy. Any proposed commercial use is subject to the Tenant independently confirming zoning and use requirements and obtaining all necessary City approvals, permits and building-code upgrades. The Landlord and Listing Agent make no representation or warranty that any specific commercial use will be approved. Contact the Listing Agent for further information. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$1.50M
Down payment30% · $450K
Interest rate6.25%
Amortization25 years
Occupancy92%
Expense growth2.5%

Monthly debt service

$7K

Projected NOI

$79K

Annual cash flow

$-4K

Cash-on-cash

-0.97%

DSCR

0.95

Going-in cap

5.25%

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

133,524

Households

62,902

Median income

$65,500

Median age

40.3

Daytime population

207,802

5-yr growth

5.9%

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

Secure deal room

Confidential diligence documents for 4 987 MARINE DRIVE, North 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.