1 / 14

Investment signal

$400,000

91 5820 HASTINGS STREET

Save this home

Beds

Baths

Sqft

—

Year

1970

Type

Single Family

Suite

Suite potential

Text Hasan Open map Ask a question

Location nearby

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

About this home

This well-maintained 3-bedroom, 1-bathroom multifamily unit presents an excellent investment opportunity, currently generating $2,400 per month in rental income WITH TENANTS INCLUDED. Priced attractively below market value, this property offers strong cash flow potential for both new and seasoned investors. Located in a quiet, family-friendly neighborhood, the unit provides a comfortable living environment that appeals to long-term tenants. Its convenient proximity to public transportation ensures easy commuting, adding to its rental desirability and consistent occupancy. (id:65958)

Subtype: Single Family
Living area: 1,027 square feet
Lot dimensions: 0
Parking: 1 total
Condo/HOA fee: $629.74 monthly
On market: Apr 8, 2026
Status changed: Apr 14, 2026
Annual tax: $0 (2025)
Photos: 14
MLS#: R3108446
Area: BURNABY

Features and systems

Appliances

RefrigeratorDishwasherStove

Heating

Natural gasHot Water

Lot

Central location

Community

Pets not Allowed

Negative cash flow ~$105/mo at these assumptions

Monthly rent (CAD)Adjust to your local market estimateDown payment (%)Investment props typically 20-25%Mortgage rate (% annual)Default 4.5% — adjust to your rate holdAmortization (years)

Cash on cash

-1.57%

Cap rate

4.55%

GRM

13.9

Break-even rent

$2,510

Financing

Down payment$80,000

Loan amount$320,000

Mortgage$1,621/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$183

Insurance$80

Maintenance$333

CapEx reserve$167

Vacancy loss$120

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 $1,621/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 14, 2026.