1 / 2
New buildInvestment signal

$1,395,000

2 3429 NAPIER STREET

Save this home

Beds

3

Baths

4

Sqft

Year

2025

Type

Single Family

Suite

Investment signal

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

Beautifully crafted back unit duplex offering 3 bed 4 bath open concept living floor plan. (id:65958)

Subtype
Single Family
Structure
Duplex
Common interest
Freehold
Living area
1,518 square feet
Lot dimensions
0
Parking
1 total
Condo/HOA fee
$0 monthly
On market
Mar 4, 2026
Status changed
Apr 22, 2026
Annual tax
$0 (2025)
Photos
1
MLS#
R3096002
Area
VANCOUVER

Features and systems

Parking

Garage

Appliances

All

Heating

Heat PumpRadiant heat

Cooling

Air Conditioned

Lot

Central location

Security

Security systemSprinkler System-Fire
Negative cash flow ~$1,491/mo at these assumptions

Cash on cash

-6.41%

Cap rate

3.58%

GRM

16.7

Break-even rent

$8,545

Financing

Down payment$279,000
Loan amount$1,116,000
Mortgage$5,655/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$639
Insurance$80
Maintenance$1,163
CapEx reserve$581
Vacancy loss$349

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 $5,655/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 22, 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.