




| Equity | 1.3/40 | -84,328 vs limit (-9.3% of ARV) | |
| Cash flow | 0/30 | -918/mo | |
| Suite-arb | 15.0/15 | add-a-suite opportunity, unpriced | |
| Motivation | 2.2/15 | 2d on market, 1 cut(s) |
Price can't fix this. rent test — needs 3,629/mo vs 3,450 estimated. Price cannot fix this; only higher rent (a suite) or a lower ARV would.
| Price | $3,450 typical self-managed |
$3,450 typical PM |
$4,000 high self-managed |
$4,000 high PM |
|---|---|---|---|---|
| $799,000 | −$607 | −$918 | −$118 | −$478 |
| $759,050 −5.0% | −$447 | −$758 | +$42 | −$318 |
| $731,085 −8.5% | −$335 | −$646 | +$154 | −$206 |
ARV $907,238
range $801,394 – $1,154,857
(about half of comparable sales landed inside this band)
median $/sqft of 12 renovated size-matched sales (12 priced from list × measured sale ratio — ~3y registration lag), blended 70%/30% with assessed × 1.03 (sale/assessed, renovated) · confidence medium
($/sqft used: 433)
Cross-check: comps say $952,600, BC Assessment × sale ratio says $801,394 (+19% apart)
| Sold | Dist | Sqft | Price | $/sqft | Date | Reno |
|---|---|---|---|---|---|---|
| 4598 Whitaker Rd | 4.88 km | 1,707 | ~$712,845 | 418 | 2026-02-03 | ✓ |
| 4967 Laurel Ave | 5.72 km | 2,039 | ~$820,162 | 402 | 2026-02-23 | ✓ |
| 962 Cemetery Rd | 9.89 km | 1,916 | ~$1,049,738 | 548 | 2025-11-28 | ✓ |
| 5833 Heron Pl | 10.08 km | 1,915 | ~$829,927 | 433 | 2025-11-10 | ✓ |
| 143 Pratt Rd | 10.36 km | 2,223 | ~$795,848 | 358 | 2025-11-05 | ✓ |
| 6242 Norwest Bay Rd | 10.46 km | 1,707 | ~$671,344 | 393 | 2025-10-19 | ✓ |
| 6355 Baillie Rd | 10.67 km | 2,288 | ~$1,220,625 | 533 | 2026-01-22 | ✓ |
| 522 Eaglecrest Dr | 10.81 km | 2,375 | ~$1,171,799 | 493 | 2026-01-09 | ✓ |
| ~ = final list price × measured sale ratio (BC title registration lags ~3 years, so recent solds have no registered price; the proxy is within ~2% of the registered price when both exist) | ||||||
Seller basis: $56,000, 1987-03-30 — asking +1326.8%
| 2026-10-02 | relist | time-on-market reset — relisted |
| 2026-10-02 | price_cut | 849000 → 799000 -5.9% |
| 2026-08-03 | new | 849000 first seen at $849,000 |
| 2026-10-01 | Listed | $799,000 GVR |
| 1987-03-30 | Sold (Public Records) | $56,000 Public Records |
| 1980-02-15 | Sold (Public Records) | $51,500 Public Records |
R1 — Residential One suite OK
Single-unit dwelling zone in all three bylaws, but the suite path differs. Areas B/D/E/F: suite permitted on any parcel EXCEPT inside an SCRD wastewater service area — check that first, it is the one thing that kills it outright. Also an auxiliary dwelling unit over 2000 m2 and a second single-unit dwelling over 3500 m2. Area A: no general suite right at all; an auxiliary dwelling unit needs over 2000 m2, a second dwelling needs 4000 m2. Sechelt R-1: secondary suite is a listed accessory use, plus a detached accessory dwelling unit at 2000 m2 and up (unsewered large-lot zone). [Bylaw 722.9 s.5.1.1(h), s.5.24.1, s.7.1.2; Bylaw 337 s.601.1; Bylaw 580 s.1.1.2-1.1.3]
| PID | 007-143-079 |
|---|---|
| Parcel | 1291 MARLENE RD (SCRD) |
| Wastewater | none mapped — septic likely (no suite carve-out) |
| Water | Chapman system |
| Fire protection | Roberts Creek FPA |
| Bylaw | https://www.scrd.ca/zoning-bylaws/ |
| Assessed total | $803,000 |
|---|---|
| Land / improvements | $645,000 / $158,000 (80% land — the higher, the more the value is in the dirt) |
| Assessed / ask | 1.01 asking under assessment |
| BCA folio | 746.02453.110 |