1 / 21

New buildInvestment signal

$1,499,000

1 2435 NAPIER STREET

Save this home

Beds

Baths

Sqft

—

Year

2025

Type

Single Family

Suite

Investment signal

Text Hasan Open map Ask a question

Location nearby

Nearby school, halal, mosque, grocery, park, and transit layers are still being built for Vancouver. The listing facts above are live; the neighborhood-intelligence layer needs POI coverage before it can score this address properly.

About this home

Come discover this new FRONT unit duplex in prime Renfrew/Grandview location! Designed + built to perfection by an experienced builder, this 3 bed 4 bath home is a showcase of uncompromising quality. Every detail speaks to craftsmanship w/bespoke millwork, tasteful colour palette + stylish lighting. Elevated comfort year-round w/dual heating system (radiant floor + energy-efficient heatpump), F&P appliance package w/built-in dining area, spacious bedrooms w/top floor balcony + seamless indoor-outdoor living with private fenced yard perfect for entertaining! Single-car garage parking + add'l outdoor carport, a rare offering providing 2 stalls. Premier area w/easy access to Commercial Dr, DT, shops, cafes + schools. A beautiful statement of design, quality and modern living. Call for showings! (id:65958)

Subtype: Single Family
Structure: Duplex
Common interest: Freehold
Living area: 1,406 square feet
Lot dimensions: 0
Parking: 2 total
Condo/HOA fee: $0 monthly
On market: Mar 4, 2026
Status changed: Apr 23, 2026
Annual tax: $0 (2025)
Photos: 20
MLS#: R3096218
Area: VANCOUVER

Features and systems

Parking

GarageCarport

Heating

Heat PumpRadiant heatElectric

Cooling

Air Conditioned

Lot

Central location

Negative cash flow ~$1,592/mo at these assumptions

Monthly rent (CAD)Adjust to your local market estimateDown payment (%)Investment props typically 20-25%Mortgage rate (% annual)Default 4.5% — adjust to your rate holdAmortization (years)

Cash on cash

-6.37%

Cap rate

3.59%

GRM

16.7

Break-even rent

$9,176

Financing

Down payment$299,800

Loan amount$1,199,200

Mortgage$6,076/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$687

Insurance$80

Maintenance$1,249

CapEx reserve$625

Vacancy loss$375

Estimates only. Actual cash flow depends on financing terms, condition reports, current market rents, property tax assessment, condo fees, and tenant quality. Defaults: 4.5% rate, 30-year amortization, 5% vacancy, 1%/yr maintenance, 0.5%/yr CapEx reserve, $80/mo insurance. Property tax estimated at 0.55%/yr where not provided. Talk to a mortgage broker before relying on these numbers.

Mortgage estimate

Estimated $6,076/mo at 4.5% with 20% down, 30-yr amortization.Estimate only — actual payment varies by qualification + insurance.

Listing brokerage

Listing brokerage on file

Listing data via CREA DDF®. Information is deemed reliable but not guaranteed accurate by CREA. Last updated Apr 23, 2026.