557 Silverbell Crescent, Blossom Park - Airport and Area

$979,900
557 Silverbell Crescent

$979,900

New
3d
Detached2-Storey

557 Silverbell Crescent, Blossom Park - Airport and Area

Total Monthly Obligation $4,818

Beds
4
Baths
4
Park
2
Sqft
2000-2500
DOM
3d
Score
17
Yield
4.3%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-X14098008
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-37.96 × 103.19 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,890 (2026)
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK PILON GROUP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-2605 - Blossom Park/Kemp Park/Findlay Creek
Title-Residential Freehold

No agent assigned

Your next chapter deserves a beautiful setting, and 557 Silverbell delivers with a chef's dream kitchen, cozy fireside evenings and a backyard you'll love sharing with family and friends. Nestled in Blossom Park, this beautifully upgraded four bedroom, four bathroom home blends elegant finishes with everyday comfort. Pride of ownership shines throughout, inviting you to gather, unwind and feel right at home. Step inside to an open concept main floor filled with an abundance of natural light, where hardwood flooring, freshly painted interiors, nine foot ceilings and California shutters create an elegant setting for living and entertaining. The chef's dream kitchen features rich cabinetry, quartz countertops, an oversized island and a walk in pantry. Gather around the island, enjoy conversation with family and friends, then settle in by the cozy fireplace. A custom mudroom keeps everyday essentials neatly organized. Upstairs, four generously sized bedrooms offer space to rest and recharge, while the conveniently located laundry room makes everyday living easier. The primary suite is a peaceful retreat, complete with his and hers closets and a spa inspired ensuite that invites you to unwind.The finished lower level features brand new flooring, a newly installed bathroom, an area for a small home gym and plenty of storage. Whether you're gathering for movie night or making time for a workout, this versatile space adds comfort and flexibility. Step outside to a beautifully landscaped backyard designed for relaxed afternoons and memorable gatherings. Composite decking with glass railings, an interlock patio and a gazebo offer inviting spaces to lounge, dine and entertain, while artificial turf adds greenery with minimal upkeep. From morning coffees to summer evenings this outdoor retreat makes staying home a pleasure. Come for a showing, fall in love with the possibilities and imagine calling 557 Silverbell home.

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

Closing Costs

Mortgage Amount
$783,920
Land Transfer Taxes$16,073
Legal Fees (Est.)
$
Total cash required for closing$213,553

Total Monthly Obligation

$4,818/mo
Mortgage $3,953
Monthly Loss $3,778
Principal$1,040
Interest$2,913
Property Tax$491
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.1%24
10-Year IRR
9.1%
Returns Index
13.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$41,868/yr
NOI
$27,291/yr
Net Cash Flow
-$1,678/mo
Cash Margin
-48.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.5/ 100

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

Comparables

Properties near 557 Silverbell 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.