167 POPLIN Street, Blossom Park - Airport and Area

$529,000
167 POPLIN Street

$529,000

New
4d
Condo Townhouse3-Storey

167 POPLIN Street, Blossom Park - Airport and Area

Total Monthly Obligation $3,177

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
2000-2249
DOM
4d
Score
56
Yield
9.9%
Cash on Cash
14.1%
Cap Rate
7.6%
5Y IRR
27.0%
10Y IRR
24.3%
Property Type-Condo Townhouse
MLS® Number-X14094466
Beds-2
Bathrooms-2
Size-2000-2249 sqft
Listed on site-Oct 19, 2026
Style-3-Storey
Building Type-Condo Townhouse
Taxes-$3,848 (2025)
Maintenance-$522.83/mo
Locker-None
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Stucco (Plaster)
Foundation-Concrete
Possession-TBA
Neighbourhood-2602 - Riverside South/Gloucester Glen
Title-Residential Condo & Other

No agent assigned

Excellent Location! Executive modern loft condo in immaculate condition. This sought-after Harmony model is one of the largest units with 2037 SQFT per builder paln. Sophisticated elegance throughout. Great streetscape. Soaring ceilings and floor to ceiling windows. This sun drenched home has a sophisticated feel. Beautifully upgraded. Contemporary open concept living, dining & kitchen. spacious south facing balcony. Kitchen has quartz counters, additional cabinetry, upgraded glass & space saving sliders. Spacious bedroom with its own walk-in closet, full bath & a laundry room complete this level. Engineered hardwood throughout. Stylish second level open loft is perfect for family room, home office, etc. Master retreat with upgraded ensuite, walk-in closet & second balcony. Neutral paint throughout. Private garage with ample storage. No direct facing front neighbours makes this a peaceful retreat. Close to all amenities including shopping, transit, schools & recreation. A Must See!

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

Closing Costs

Mortgage Amount
$423,200
Land Transfer Taxes$7,055
Legal Fees (Est.)
$
Total cash required for closing$114,355

Total Monthly Obligation

$3,177/mo
Mortgage $2,134
Monthly Loss $2,616
Principal$562
Interest$1,572
Property Tax$321
Condo Fees$523
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
6.6%57
Cash-on-Cash
8.0%38
5-Year IRR
22.4%96
10-Year IRR
20.8%
Returns Index
64.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeB
56/ 100
Fair•Hold / Negotiate

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

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$52,524/yr
NOI
$34,750/yr
Net Cash Flow
$762/mo
Cash Margin
17.4%62
Cash Flow Index
61.8/ 100
Risk Profile
Weight: 20%
DSCR
1.3661
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
42.6/ 100

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

Comparables

Properties near 167 POPLIN Street

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.