8 Brian Crescent, Qualicum - Bruce Farm - Greenbelt and Area

$999,990
8 Brian Crescent

$999,990

Price Change
16d
DetachedBungalow

8 Brian Crescent, Qualicum - Bruce Farm - Greenbelt and Area

Total Monthly Obligation $4,905

Beds
4
Baths
3
Park
2
Sqft
1500-2000
DOM
16d
Score
19
Yield
5.0%
Cash on Cash
-2.0%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Detached
MLS® Number-X13872576
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-65 × 100 ft
Listed on site-Oct 7, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,961.31 (2025)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Hardboard
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-7102 - Bruce Farm/Graham Park/Qualicum/Bellands
Title-Residential Freehold

No agent assigned

Prestigeous Qualicum! Welcome to 8 Brian Crescent - an exceptional 4-bedroom, 3-bathroom bungalow offering 2,865 sq. ft. of architect-designed living space. This home has been completely renovated inside and out in 2026 with premium materials and high-end finishes. The main level has been thoughtfully redesigned for modern living and entertaining. The custom kitchen features a walnut island with double sided cabinets, quartz countertops and stainless steel appliances flowing seamlessly into the spacious living room and dining room. Beautiful white oak hardwood flooring adds warmth and elegance throughout the home. The private bedroom wing offers 3 bedrooms and 2 full bathrooms, including an impressive primary suite with walk-in closet and lux 4-piece ensuite.The expansive lower level has been redesigned and adds versatility with a custom bar/kitchenette, 4th bedroom, 3rd full bathroom, laundry room, enlarged windows, and extensive storage. The exterior has been completely overhauled with maintenance-free Hardie Board Siding, new windows/doors/soffit/fascia/eaves. Extensive interlock, and a new deck right off the kitchen. The natural stone and brick have been professionally repointed. Convenient separate rear entrance direct to the basement. Brand new electrical, plumbing, furnace, a/c, owned hot water tank. Imported Italian tile, interior doors and trims, drywall/paint. 2 refrigerators, gas range, dishwasher, washer/dryer. Quartz counters in all bathrooms, kitchen, bar, laundry. Completed building permit, ESA, and architectural plans included. Laundry can be added on main level. A comprehensive redevelopment ready for a new owner to move in and enjoy. Call today for your private tour of this exceptional property.

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

Closing Costs

Mortgage Amount
$799,992
Land Transfer Taxes$16,475
Legal Fees (Est.)
$
Total cash required for closing$217,973

Total Monthly Obligation

$4,905/mo
Mortgage $4,034
Monthly Loss $3,844
Principal$1,061
Interest$2,972
Property Tax$497
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.3%2
5-Year IRR
10.6%40
10-Year IRR
11.1%
Returns Index
21.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$50,400/yr
NOI
$34,899/yr
Net Cash Flow
-$1,125/mo
Cash Margin
-26.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo30
Risk Index
19.7/ 100

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

Comparables

Properties near 8 Brian 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.