Back to Dashboard
OFF_MARKETExcellent Deal-1 days on market

18238 20th Ave

18238 20th Ave, Surrey, BC V3Z 9W1, Surrey, BC V3Z9W1
$10,999,000

Listing Price

Log in to unlock AI Insights
Property image 1
18238 20th Ave, Surrey, BC V3Z 9W1
Loc: Surrey, BC
Days Listed
-1
Lot Size
1.47 acres
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

5

Birch Bay Home Connections

K-8
2.9 mi away
6

Blaine High School

9-12
3.2 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.43%
Total ROI
26.8%
Cash Flow
$12,477/mo
DSCR
1.22
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
6
Sq Ft
8,231
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $10,999,000Rent Basis: Modeled Estimate ($87,992/mo)State Tax Benchmark: 1.2% (BC)Hazard Reserve: $3,208/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.84%

NOI: $642,562/yr

Cash-on-Cash Yield
-1.7%

On $2,529,770 invested

DSCR Ratio
0.94x

Negative debt coverage

5-Yr Leveraged ROI
+85.8%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.2% of basis)-$10,999/mo
Homeowner / Hazard Insurance-$3,208/mo
Vacancy Reserve (5% of rent)-$4,400/mo
Repairs & Maintenance (10% of rent)-$8,799/mo
Property Management (8% of rent)-$7,039/mo
Total Pure Operating Expenses-$34,445/mo
Net Investor Cash Flow
Gross Scheduled Rent+$87,992/mo
Less: Operating Expenses-$34,445/mo
Net Operating Income (NOI)+$53,547/mo
Less: Debt Service (30yr @ 6.75%)-$57,071/mo
Net Cash Flow
$-3,525/mo
$-42,295/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Surrey.

18238 20th Ave | Surrey, BC | Haven AI Analysis | Haven by ScoutHavens