Overview
Attractive below market financing with 7 years left! A CMHC first mortgage (Peoples Group) with an outstanding balance of $2,330,000 at an interest rate of 2.07%, maturing June 1, 2030.
Elliot Manor is an extensively upgraded 18-suite three-storey (plus penthouse level) rental apartment building located in New Westminster’s historic Downtown. Built in 1962 and improved on an 8,705 SF lot, the property features oversized suites with a great mix of 9 one-bedrooms, 6 two-bedrooms, 2 two-bedroom penthouses and 1 three-bedroom.
The building also features balconies/patios, 1 set of washer/dryer (owned), 6 surface parking stalls, a caretaker’s office, 2 private storage lockers, an outside shed/workshop, and great city views from the 2 penthouse units. There is potential to split the large three-bedroom unit into 2 one-bedrooms.
Upgrades
2016
- All windows / patio doors replaced to double pane
2017
- 3 × 80L new hot water tanks
- New wood decks for 2 penthouse units
- New window coverings
2018
- Old cedar sidings replaced with Hardie board
- 2 units totally renovated: #103 (plus new deck) and #104; both with separate heat control
- New back door entrance
- New fire alarm system
- New laundry room and machines
- New storage shed
- New gated garbage area
- New carpets in common area
- New hallway tiles on main level
- New stair railings
- Light fixtures updated to LED
- New caretaker office with shower and toilet
- Water shut offs for #101 and #102 with access panels
- New roof soffits
2019
- Units #205/206/304 refurbished: new paint, new kitchen counter-tops, sinks, gas stoves, toilets, vanities, new window coverings and carpet
- Unit #303: new paint and closet door
- Major boiler reconditioning (over $8,000)
- Roof reconditioned and crack seals
- Unit #101: new washroom toilet, tiled flooring, paint and new vanity with faucet
2022
- New roof
Location
Elliot Manor is situated on the south side of Agnes Street directly across the street from École Qayqayt Elementary and Saint Mary’s Park in historic Downtown New Westminster. Columbia Street, 4 blocks south, is the main commercial/retail corridor in the Downtown area and offers numerous amenities, shopping, coffee shops and restaurants. Many of the older buildings in close proximity to the subject have undergone extensive revitalization recently. Substantial new developments have taken place over the years with high-rise condominium projects situated in the downtown core, mostly very close to the SkyTrain stations. Notable location highlights include Douglas College, the Anvil Centre, the Law Courts, City Hall and the waterfront Westminster Pier Park.
Elliot Manor is well serviced by public transportation. There is a bus stop directly out front and the Columbia SkyTrain station is conveniently located only a 5-minute walk away. The SkyTrain travel time to Downtown Vancouver’s Waterfront Station is only 25 minutes. Major bus routes run along Sixth Street, Columbia Street, Royal Avenue and Eighth Street.
Suite mix
No. units | Average size | Average rent | |
---|---|---|---|
1 bedroom | No. units9 | Average size604 SF | Average rent$1,159 |
2 bedroom | No. units6 | Average size877 SF | Average rent$1,365 |
2 bedroom PH | No. units2 | Average size813 SF | Average rent$1,713 |
3 bedroom | No. units1 | Average size955 SF | Average rent$2,695 |
Financials
Financing | A CMHC first mortgage in favour of Peoples Trust Company with an approximate outstanding balance of $2,330,000 at an interest rate of 2.070%, maturing June 1, 2030. | |
---|---|---|
Assessment 2023 | Land Building Total | Land$1,871,000 Building$3,103,000 Total$4,974,000 |
Taxes 2022 | $19,725 | |
Income and expenses | Gross income Vacancy Effective gross Operating expenses Net operating income | Gross income$304,906 Vacancy(1,525) Effective gross$303,381 Operating expenses(106,003) Net operating income$197,378 |
Notes | For current rent roll and expense statement, please contact listing agent. |
The information contained herein was obtained from sources which we deem reliable, and while thought to be correct, is not guaranteed by Goodman Commercial.
Contact
Mark Goodman
Personal Real Estate Corporation
mark@goodmanreport.com
(604) 714 4790
Mark Goodman
Personal Real Estate Corporation
mark@goodmanreport.com
(604) 714 4790
Ian Brackett
Goodman Commercial Inc.
560–2608 Granville St
Vancouver, BC V6H 3V3
Mortgage calculator
Contact
Mark Goodman
Personal Real Estate Corporation
mark@goodmanreport.com
(604) 714 4790
Mark Goodman
Personal Real Estate Corporation
mark@goodmanreport.com
(604) 714 4790
Ian Brackett
Goodman Commercial Inc.
560–2608 Granville St
Vancouver, BC V6H 3V3
Gallery
























