$2,900,000

5675 RUPERT STREET

Beds

Baths

Sqft

—

Year

1957

Text about this home Send a message

About this home

Fantastic opportunity to own this renovated home situated on a spacious 5,867 square ft corner lot with excellent redevelopment potential. Located in the heart of Rupert and 41st, this property also features a fully equipped 2-bedroom laneway house-perfect for rental income or multi-generational living. (id:65958)

Subtype: Single Family
Architectural style: 2 Level
Lot size: 5,867.1 square feet
MLS#: R3016859
Area: VANCOUVER

Negative cash flow ~$5,492/mo at these assumptions

Monthly rent (CAD)Adjust to your local market estimateDown payment (%)Investment props typically 20-25%Mortgage rate (% annual)2026 default 5.49% — adjust to your rate holdAmortization (years)

Cash on cash

-11.36%

Cap rate

3.62%

GRM

16.7

Break-even rent

$20,281

Financing

Down payment$580,000

Loan amount$2,320,000

Mortgage$14,233/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$1,329

Insurance$80

Maintenance$2,417

CapEx reserve$1,208

Vacancy loss$725

Estimates only. Actual cash flow depends on financing terms, condition reports, current market rents, property tax assessment, condo fees, and tenant quality. Defaults: 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 $14,233/mo at 5.49% with 20% down, 25-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 14, 2026.

About this home

Investor view — deal analyzer

Mortgage estimate