854 Solarium Avenue, Blossom Park - Airport and Area

$684,900
854 Solarium Avenue

$684,900

New
7d
Att/Row/Townhouse2-Storey

854 Solarium Avenue, Blossom Park - Airport and Area

Total Monthly Obligation $3,491

Beds
3
Baths
4
Park
1
Sqft
1500-2000
DOM
7d
Score
18
Yield
4.7%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Att/Row/Townhouse
MLS® Number-X14086594
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-20.01 × 100.07 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$4,241 (2025)
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick Front, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-2602 - Riverside South/Gloucester Glen
Title-Residential Freehold

No agent assigned

Welcome to 854 Solarium Avenue! This beautifully upgraded former Claridge model home in sought-after Riverside South offers 3 bedrooms, 3.5 bathrooms and approximately 2,065 sq. ft. of living space, including the finished basement. Oversized windows fill the home with abundant natural light, creating a bright and inviting atmosphere. Featuring $92,500 in builder upgrades, this Brazeau townhome showcases an oak main staircase, upgraded hardwood, carpeting and ceramic flooring, and elegant quartz countertops in the kitchen and bathrooms. The inviting main floor features 9-foot ceilings, a beautiful separate dining room perfect for hosting family and friends, and a living room enhanced by a stylish feature wall. The kitchen boasts sleek, handle-free cabinetry for a clean, contemporary look, complemented by stainless steel appliances, an undermount sink, and upgraded modern light fixtures and LED pot lighting. Upstairs, three comfortable bedrooms include a primary retreat with a private ensuite featuring upgraded shower tile. An additional full three-piece bathroom serves the other bedrooms. The finished lower level offers welcoming space for movie nights, a home office or a workout area, with a gas fireplace featuring an upgraded ceramic surround adding warmth and charm. Another full three-piece bathroom provides added convenience. Thoughtful efficiency features include a high-efficiency gas furnace, heat recovery ventilator and Low-E argon windows for year-round comfort. Remaining Tarion warranty coverage offers added peace of mind. Outside, enjoy a backyard fully enclosed with low-maintenance PVC fencing-ideal for relaxing, entertaining or play. Close to schools, parks, shopping and transit, this thoughtfully finished home brings together comfort, style and convenience. It doesn't get better than this! Don't miss your chance to make this beautifully upgraded former model home your own!

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

Closing Costs

Mortgage Amount
$547,920
Land Transfer Taxes$10,173
Legal Fees (Est.)
$
Total cash required for closing$148,653

Total Monthly Obligation

$3,491/mo
Mortgage $2,763
Monthly Loss $2,764
Principal$727
Interest$2,036
Property Tax$353
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.8%28
10-Year IRR
9.7%
Returns Index
15.1/ 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
$32,364/yr
NOI
$20,387/yr
Net Cash Flow
-$1,064/mo
Cash Margin
-39.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
23.6/ 100

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

Comparables

Properties near 854 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.