For Sale · Land

4938 188 STREET, Surrey

4938 188 STREET, Surrey, BC V3S0L5

$2.7M total

—

Asset Class

Land

Size

—

Building class

C

Zoning

AG — Agricultural

$ / SF

—

Occupancy

91%

Lot Size

21.431 ac

About this property

NEARLY 21.5 ACRES ON THE SURREY/LANGLEY BORDER! Great location just off Hwy 10, on a quiet no-thru street w/ beautiful Mt Baker views! A rare opportunity to build your dream estate, w/ the majority of the property situated OUTSIDE THE FLOODPLAIN (per Surrey COSMOS). Skip the preload & start planning your build! Zoning permits a main residence up to 5400 SQFT & a barn up to 10,000 SQFT (buyer to verify). Bring your trucks, equipment & ideas! Planted mostly w/ Duke blueberries (2013) w/ approx 3 acres of Elliot blueberries requiring TLC/replanting. Irrigation sourced from Nicomekl River. Continue farming or transform the property to suit your vision. Minutes to Hwy 10, Willowbrook Mall, golf courses & Surrey amenities. Buyer to verify all info. DO NOT ENTER PROPERTY WITHOUT APPOINTMENT. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$2.69M
Down payment30% · $809K
Interest rate6.25%
Amortization25 years
Occupancy91%
Expense growth2.5%

Monthly debt service

$12K

Projected NOI

$119K

Annual cash flow

$-30K

Cash-on-cash

-3.74%

DSCR

0.80

Going-in cap

4.42%

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

123,802

Households

46,179

Median income

$75,500

Median age

42.1

Daytime population

148,267

5-yr growth

2.1%

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

Secure deal room

Confidential diligence documents for 4938 188 STREET, 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.