3116 Stockton Drive 127, Blossom Park - Airport and Area

$299,900
3116 Stockton Drive 127

$299,900

New
18d
Condo Townhouse2-Storey

3116 Stockton Drive 127, Blossom Park - Airport and Area

Total Monthly Obligation $2,232

Beds
4
Baths
2
Park
1
Sqft
1200-1399
DOM
18d
Score
28
Yield
9.7%
Cash on Cash
6.1%
Cap Rate
5.9%
5Y IRR
20.4%
10Y IRR
18.6%
Property Type-Condo Townhouse
MLS® Number-X13863262
Beds-4
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,684.95 (2025)
Maintenance-$598.86/mo
Locker-None
Parking-1 - None
Basement-Partially Finished
Heating-Baseboard (Electric)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-None
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-TBD
Neighbourhood-2605 - Blossom Park/Kemp Park/Findlay Creek
Title-Residential Condo & Other

No agent assigned

Rarely offered and truly one of a kind! Welcome to 3116 Stockton Drive, the largest model on Stockton Drive and one of the few homes in the community offering FOUR BEDROOMS on the second level. Lovingly maintained and move-in ready, this spacious condo townhouse delivers the space, functionality, and lifestyle today's families are searching for.The bright main floor features a welcoming foyer, spacious living and dining areas, and a sun-filled eat-in kitchen with ample cabinetry and workspace. Large patio doors fill the living room with natural light and provide access to a private, fully fenced backyard complete with patio space, green lawn, and storage shed.Upstairs, you'll find the highly sought-after layout of four bedrooms on one level along with a full bathroom, offering flexibility for growing families, guests, or home office needs. The finished lower level expands the living space with a large recreation room, convenient powder room, and plenty of storage.Set within a mature, park-like community surrounded by trees and green space, residents enjoy the perfect balance of nature and convenience. Walk to parks, schools, shopping, transit, restaurants, and everyday amenities while enjoying quick access to South Keys, Hunt Club, and the Airport Parkway.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$239,920
Land Transfer Taxes$2,974
Legal Fees (Est.)
$
Total cash required for closing$64,454

Total Monthly Obligation

$2,232/mo
Mortgage $1,210
Monthly Loss $1,914
Principal$318
Interest$891
Property Tax$224
Condo Fees$599
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.6%33
Cash-on-Cash
-1.1%6
5-Year IRR
15.3%73
10-Year IRR
15.1%
Returns Index
38.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$28,992/yr
NOI
$13,822/yr
Net Cash Flow
-$58/mo
Cash Margin
-2.4%3
Cash Flow Index
3.0/ 100
Risk Profile
Weight: 20%
DSCR
0.9523
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo73
Risk Index
38.2/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 3116 Stockton Drive 127

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.