860 Solarium Avenue, Blossom Park - Airport and Area

$689,900
860 Solarium Avenue

$689,900

New
15d
Att/Row/Townhouse2-Storey

860 Solarium Avenue, Blossom Park - Airport and Area

Total Monthly Obligation $3,568

Beds
3
Baths
4
Park
1
Sqft
1500-2000
DOM
15d
Score
18
Yield
4.7%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13876626
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-26.05 × 100.07 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,923.05 (2026)
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick Front, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-2602 - Riverside South/Gloucester Glen
Title-Residential Freehold

No agent assigned

Welcome to this stunning, 2023 end-unit townhome in Riverside South, originally a Claridge model home. This home blends style and functionality. The open-concept designer kitchen shines with stainless steel appliances, quartz countertops, and premium finishes all overlooking the living/dining areas. A home office features custom glass partitions & doors providing elegance & privacy. Wide-plank maple hardwood floors & oversized ceramic tiles create a refined atmosphere. Expansive primary bedroom with a spa-like 4pc ensuite & walk-in closet. Additional features: floating vanities, smooth ceilings, pot lighting, custom light fixtures, 2nd-floor laundry, large 2nd & 3rd bedrooms & custom window coverings. Finished basement with a gas fireplace & a full bathroom ideal for hosting. Outside, landscaped front & back yard equipped with a gas hookup perfect for outdoor entertaining. Nestled in a vibrant community, this home is close to newly built schools, parks & various amenities. A true must-see!

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

Closing Costs

Mortgage Amount
$551,920
Land Transfer Taxes$10,273
Legal Fees (Est.)
$
Total cash required for closing$149,753

Total Monthly Obligation

$3,568/mo
Mortgage $2,783
Monthly Loss $2,836
Principal$732
Interest$2,051
Property Tax$410
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.3%25
10-Year IRR
9.3%
Returns Index
13.7/ 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
$32,280/yr
NOI
$19,629/yr
Net Cash Flow
-$1,147/mo
Cash Margin
-42.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
23.0/ 100

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

Comparables

Properties near 860 Solarium Avenue

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.