Chilliwack Mountain Acreage Estate with Walk-Out In-Law Suite
$2,449,000
-$9,701
📍 43251 Salmonberry Drive, Chilliwack, BC V2R 4A4 — Perched on 2.5 scenic acres in Chilliwack Mountain, this 6-bedroom custom home features a 2-bedroom daylight suite and subdivision potential. An exceptional multi-generational holding property combining mountain vistas with long-term land development upside.
Located in the prestigious Chilliwack Mountain Estates area at 43251 Salmonberry Drive, this custom multi-generational property spans 3,493 square feet on a 2.5-acre parcel. The main residence showcases 16-foot ceilings, floor-to-ceiling windows, a wood-burning fireplace, and custom kitchens, while the lower walk-out level features a daylight 2-bedroom in-law suite complete with its own private patio. Outside, the property includes a two-car attached garage, a detached garage/workshop, and extensive RV parking. Suite/zoning status to be independently verified with the municipality.
From an income standpoint, no rental numbers are specified in the active listing, meaning cash flow calculations must rely on estimated market rents of $6,200/month across both living quarters ($4,000/month for the upper 4-bedroom executive home and $2,200/month for the lower 2-bedroom suite). Assuming a 20% down payment of $489,800 at a 5.5% interest rate on a 25-year amortization schedule, principal and interest debt servicing equates to approximately $11,960 per month. Annual property taxes are estimated at $29,388 (1.2% benchmark), adding roughly $2,449 per month before standard maintenance, vacancy, and insurance costs.
Chilliwack has demonstrated robust long-term fundamental strength, boasting a 42% 5-year historical appreciation rate, contrasted by a plateauing 1-year rate of 1% as the broader Fraser Valley market adjusts to elevated interest rates. This cooling off period creates strategic accumulation opportunities for prime land holdings where short-term price stagnation is outweighed by supply scarcity in premier hillside locations.
The core investment thesis for this property relies less on turn-key operational yield and far more on covered land play dynamics. With documented subdivision potential for an additional residential parcel, an investor can enjoy rental cash flow or multi-family utility while pursuing formal municipal subdivision approvals to unlock substantial residual land value.
Key risks include the high monthly capital requirement and initial negative cash flow under leveraged financing terms at prevailing debt rates. Investors must also account for municipal approval timelines and geotechnical servicing costs required to formally execute the parcel severance.
Our Take: Negative Cash Flow — Proceed with Caution
At -$9,701/month, this property costs more to carry than it earns in rent under our assumptions. It may still work with better financing or higher rents — use our calculator to test your own numbers.
Run Your Own Numbers
These figures use standard assumptions. Your actual results depend on your financing, local rates, and management costs. Use our free calculator to model this exact deal with your own inputs.
Calculation Assumptions
- • Monthly rent: $6,200/mo (market estimate)
- • Down payment: 20% of purchase price
- • Mortgage rate: 5.5% annually, 25-year amortization
- • Property tax: $29,388/year (~1.2% estimate)
- • Property management: 8% of monthly rent
- • Maintenance: 2.5% of monthly rent
- • Insurance: 5% of annual rent
- • Repairs: $150/month
- • Vacancy: 5% of monthly rent
- • Closing costs: ~3% of purchase price (not included in cash flow)
🤖 AI-Generated Content: This market spotlight was researched and written by an AI using live web data. Property details, rental figures, and financial calculations may not be exact and could contain errors or inaccuracies.
⚠️ All listing details, rental estimates, suite/zoning status, and financial calculations must be independently verified before making any investment decision. This content is for educational purposes only and does not constitute investment advice. Always consult a qualified real estate professional, mortgage broker, and financial advisor.
