1 / 30

New buildInvestment signal

$1,489,000

5171 57 STREET

Beds

Baths

Sqft

—

Year

2025

Location

See the block, not just the house.

Open the map for street view, commute checks, and nearby schools, groceries, mosques, parks, and transit stops.

Open full map

Text about this home Send a message

About this home

This brand-new 2,000 square ft residence offers the space and feel of a detached home-no compromises. Thoughtfully designed with modern finishes, generous room sizes, this home compares directly with detached properties while delivering exceptional added value. A detached garden suite with this 1/2 Duplex provides approximately $1,600/month in rental income, making it ideal as a mortgage helper, in-law accommodation, or private home office. This additional income significantly reduces the effective cost of ownership and sets this property apart from similarly priced homes. Getting a small community feeling in Ladner with modern features like Central Vacuum, fully Air Conditioned, EV Ready, Radiant heating, Close to schools shopping, BC Ferries, 15 minutes to Richmond. Move in ready! (id:65958)

Subtype: Single Family
Architectural style: 2 Level
Structure: Duplex
Common interest: Condo/Strata
Living area: 1,999 square feet
Lot size: 3,456 square feet
Lot dimensions: 3456
Parking: 2 total
Condo/HOA fee: $0 monthly
On market: Jan 23, 2026
Status changed: Apr 18, 2026
Annual tax: $4,514.95 (2024)
Photos: 30
MLS#: R3082555
Area: DELTA

Features and systems

Parking

Garage

Appliances

AllCentral Vacuum

Heating

Baseboard heatersRadiant heatNatural gas

Cooling

Air Conditioned

Lot

Central locationTrash compactor

Negative cash flow ~$2,854/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

-11.50%

Cap rate

3.59%

GRM

16.7

Break-even rent

$10,454

Financing

Down payment$297,800

Loan amount$1,191,200

Mortgage$7,308/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$682

Insurance$80

Maintenance$1,241

CapEx reserve$620

Vacancy loss$373

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.

Lifestyle nearby

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

Mortgage estimate

Estimated $7,308/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 18, 2026.