237 Hannam Bud Way, Blossom Park - Airport and Area

$881,327
237 Hannam Bud Way

$881,327

New
22d
DetachedBungalow

237 Hannam Bud Way, Blossom Park - Airport and Area

Total Monthly Obligation $3,930

Beds
2
Baths
2
Park
2
Sqft
1100-1500
DOM
22d
Score
17
Yield
3.9%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Detached
MLS® Number-X13847662
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-36.48 × 109.65 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Fibreglass Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-2602 - Riverside South/Gloucester Glen
Title-Residential Freehold

No agent assigned

*OPEN HOUSE: Sunday October 25, 11:00am-2:00pm* Step into modern luxury with this exceptional bungalow in the sought-after community of Riverside South. Offering 1,893 sq. ft. of thoughtfully designed living space, this impressive 2-bedroom, 2-bathroom home delivers all the beauty and efficiency of a new build; without the wait. A charming covered front porch welcomes you into a spacious main floor with soaring 10-foot ceilings and an elegant, open-concept layout. At the heart of the home, the designer kitchen showcases soft-close cabinetry, quartz countertops, backsplash, custom hood box, Blanco sink, roll-out pantry shelving, pots-and-pans drawers, upgraded brushed-nickel finishes, and a waterline to the refrigerator. The spacious primary retreat offers a beautifully appointed ensuite featuring designer cabinetry, quartz countertops, upgraded tile, a built-in shower niche, a 60-inch Maxx Halo glass shower door, & premium fixtures.Convenient main-floor laundry with direct garage access, generous closet space, and a double-car garage add everyday functionality. The finished basement expands the home's living space with a large recreation room. Blending elevated finishes, smart-home technology, and energy-efficient design, this turnkey Riverside South bungalow offers the new-build lifestyle you've been waiting for.

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

Closing Costs

Mortgage Amount
$724,804($19,742 CMHC)
Land Transfer Taxes$14,102
Legal Fees (Est.)
$
Total cash required for closing$191,867

Total Monthly Obligation

$4,030/mo
Mortgage $3,655
Monthly Loss $3,068
Principal$962
Interest$2,693
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-9.2%1
5-Year IRR
7.0%18
10-Year IRR
8.9%
Returns Index
11.3/ 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
$34,320/yr
NOI
$26,388/yr
Net Cash Flow
-$1,456/mo
Cash Margin
-50.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
82.2%14
Vacancy Buffer
2.4 mo38
Risk Index
19.6/ 100

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

Comparables

Properties near 237 Hannam Bud 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.