207 Dave Smith Crescent, Blossom Park - Airport and Area

$839,000
207 Dave Smith Crescent

$839,000

New
18d
Detached2-Storey

207 Dave Smith Crescent, Blossom Park - Airport and Area

Total Monthly Obligation $4,293

Beds
5
Baths
3
Park
2
Sqft
2500-3000
DOM
18d
Score
18
Yield
4.7%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Detached
MLS® Number-X13863822
Beds-5
Bathrooms-3
Size-2500-3000 sqft
Lot Size-37.4 × 91.86 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,398.73 (2026)
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-To be arranged
Neighbourhood-2602 - Riverside South/Gloucester Glen
Title-Residential Freehold

No agent assigned

Spacious, bright and exceptionally functional, this 2,563 sq.ft. Riverside South home delivers 5 bedrooms, an open-concept layout, and the flexibility today's families value. Set on a quiet crescent with no through traffic, the floor plan is generous, functional and easy to live in, with well-sized rooms across both levels. The main floor feels open and inviting, with 9-foot ceilings, hardwood and tile flooring, and newly installed pot lights adding to the sense of space. The living and dining rooms provide plenty of space to gather, while the entire rear of the home opens into one spacious living area combining the family room, casual eating space and kitchen. The family room features a fireplace, and patio doors from the eating area provide direct access to the backyard. The kitchen offers granite counters, extensive cabinetry, stainless steel appliances, a centre island with additional storage and workspace, and a dedicated pantry closet that adds valuable everyday storage. A large window over the sink brings in excellent natural light and adds to the bright, open feel of the space. A convenient powder room completes the main level. Upstairs, all five bedrooms are generously proportioned. The expansive primary suite includes a walk-in closet and 5-piece ensuite with double vanity, separate shower and soaker tub. A 4-piece family bath serves the additional bedrooms, while a west-facing bedroom with vaulted ceiling and abundant afternoon light would also make an excellent home office or studio. Second-floor laundry adds another welcome convenience. The unfinished basement provides plenty of storage and future potential, while the double garage offers direct inside entry. Close to schools, parks, shopping and LRT, and just an 8-minute walk to the Riverview OC Transpo stop with Park & Ride, this is a substantial Riverside South home with a practical layout, excellent bedroom space and the flexibility to adapt easily to a variety of needs. Some photos virtually staged

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

Closing Costs

Mortgage Amount
$671,200
Land Transfer Taxes$13,255
Legal Fees (Est.)
$
Total cash required for closing$182,555

Total Monthly Obligation

$4,293/mo
Mortgage $3,384
Monthly Loss $3,402
Principal$891
Interest$2,494
Property Tax$533
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.6%27
10-Year IRR
9.5%
Returns Index
14.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$39,372/yr
NOI
$24,536/yr
Net Cash Flow
-$1,340/mo
Cash Margin
-40.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
20.2/ 100

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

Comparables

Properties near 207 Dave Smith Crescent

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.