1 / 36
Investment signal

$1,299,000

228 PEMBINA STREET

Beds

5

Baths

2

Sqft

Year

1966

About this home

Tastefully renovated 5-bedroom family home with a 2-bedroom mortgage helper in the heart of Queensborough. Thoughtfully upgraded and featuring a functional floor plan, this move-in-ready property is ideal for families or buyers looking to offset their mortgage with rental income. The self-contained 2-bedroom suite offers excellent flexibility for extended family or added revenue. Conveniently located just minutes to Queensborough Landing, schools, parks, transit, and highway access. A well-updated home in a central location, priced very well for today's market. Let me know if you'd like more details or to schedule a private showing. (id:65958)

Subtype
Single Family
Architectural style
Basement entry
Lot size
6,515 square feet
MLS#
R3110038
Area
NEW_WESTMINSTER
Negative cash flow ~$2,500/mo at these assumptions

Cash on cash

-11.55%

Cap rate

3.58%

GRM

16.7

Break-even rent

$9,131

Financing

Down payment$259,800
Loan amount$1,039,200
Mortgage$6,375/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$595
Insurance$80
Maintenance$1,083
CapEx reserve$541
Vacancy loss$325

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 $6,375/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 17, 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.