1 / 21
New buildInvestment signal

$1,590,000

3432-3454 HART HWY & 2201, 2178, 2157 SHADY LANE

Save this home

Beds

Baths

Sqft

Year

Type

Multi-family

Suite

Investment signal

Location nearby

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

About this home

Situated on a busy corridor in Prince George! This cash flowing property consists of 5 PIDS! The possibilities are endless with 4 houses and a motel as one package. The 15 room motel is rented by the room to long-term tenants and each house is also rented. Re-develop or keep this cash flowing asset running as it is. Fantastic property manager in place. (id:65958)

Subtype
Multi-family
Living area
0 square feet
Lot size
1.41 acres
Lot dimensions
1.41
On market
Mar 25, 2026
Status changed
Apr 27, 2026
Photos
21
MLS#
C8077333
Area
PRINCE_GEORGE
Negative cash flow ~$1,689/mo at these assumptions

Cash on cash

-6.37%

Cap rate

3.59%

GRM

16.7

Break-even rent

$9,728

Financing

Down payment$318,000
Loan amount$1,272,000
Mortgage$6,445/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$729
Insurance$80
Maintenance$1,325
CapEx reserve$663
Vacancy loss$398

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.

Location nearby

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

Mortgage estimate

Estimated $6,445/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 28, 2026.

We remember this notice, run basic analytics, and use account activity like saved homes and listing views to provide real-estate follow-up. Privacy.