3064 Olympic Way, Blossom Park - Airport and Area

$355,000
3064 Olympic Way

$355,000

New
67d
Condo Townhouse2-Storey

3064 Olympic Way, Blossom Park - Airport and Area

Total Monthly Obligation $2,259

Bed+Den
4+1
Baths
3
Park
1
Sqft
1000-1199
DOM
67d
Score
29
Yield
8.4%
Cash on Cash
6.0%
Cap Rate
5.9%
5Y IRR
20.4%
10Y IRR
18.6%
Property Type-Condo Townhouse
MLS® Number-X13685260
Bed+Den-4+1
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Aug 17, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,103 (2025)
Maintenance-$451.94/mo
Locker-None
Parking-1 - Surface
Basement-Finished
Heating-Baseboard (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick Veneer
Foundation-Poured Concrete
Possession-30-59 days
Neighbourhood-2606 - Blossom Park/Leitrim
Title-Residential Condo & Other

No agent assigned

Ideal for first-time buyers or investors! Bright and well-maintained 3-bedroom, 3-bathroom townhome featuring tile and hardwood flooring, open-concept living and dining areas, and a functional kitchen. Upstairs includes all three bedrooms with a full bathroom. Finished basement with a full bath offers bonus living space; private backyard for relaxing or entertaining. Conveniently located near shopping, schools, parks, and transit, with minutes to Walmart. Easy access to downtown. Photos were taken before the property was listed.

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

Closing Costs

Mortgage Amount
$284,000
Land Transfer Taxes$3,800
Legal Fees (Est.)
$
Total cash required for closing$76,300

Total Monthly Obligation

$2,259/mo
Mortgage $1,432
Monthly Loss $1,882
Principal$377
Interest$1,055
Property Tax$175
Condo Fees$452
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.8%35
Cash-on-Cash
-0.3%7
5-Year IRR
15.7%75
10-Year IRR
15.3%
Returns Index
39.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
29/ 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
$29,868/yr
NOI
$16,955/yr
Net Cash Flow
-$19/mo
Cash Margin
-0.8%4
Cash Flow Index
4.1/ 100
Risk Profile
Weight: 20%
DSCR
0.9926
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
38.8/ 100

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

Comparables

Properties near 3064 Olympic Way

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.