1 / 29
Investment signal

$974,000

21065 80 AVENUE

Beds

5

Baths

3

Sqft

Year

2013

About this home

Located in Willoughby Heights, 5-bed, 4-bath corner-unit row home offers a perfect blend of space, sophistication, and functionality - all without the expense of strata fees. The well-appointed floor plan includes a self-contained 2-bedroom basement suite, providing an excellent opportunity for rental income or comfortable multi-generational living. Featuring three dedicated parking spaces, this home provides ample room for residents and guests alike. Set in a friendly, family-focused neighbourhood, it offers quick access to Highway 1, top-rated schools, and a wide variety of shopping and everyday conveniences. Offering the perfect balance of modern comfort and prime location, this home is an exceptional find for today's buyer. (id:65958)

Subtype
Single Family
Architectural style
2 Level
Lot size
2,270 square feet
MLS#
R3095633
Area
LANGLEY
Negative cash flow ~$1,893/mo at these assumptions

Cash on cash

-11.66%

Cap rate

3.56%

GRM

16.6

Break-even rent

$6,868

Financing

Down payment$194,800
Loan amount$779,200
Mortgage$4,780/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$446
Insurance$80
Maintenance$812
CapEx reserve$406
Vacancy loss$244

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 $4,780/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 16, 2026.

We use a single cookie to remember if you’ve dismissed this notice and a no-PII analytics ping. By using this site you consent. Privacy.