541 Wild Shore Crescent, Blossom Park - Airport and Area

$644,900
541 Wild Shore Crescent

$644,900

New
22d
Att/Row/Townhouse2-Storey

541 Wild Shore Crescent, Blossom Park - Airport and Area

Total Monthly Obligation $3,342

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
22d
Score
19
Yield
4.9%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Att/Row/Townhouse
MLS® Number-X13849714
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-24.51 × 108.27 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,388.74 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-AVENUE NORTH REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-2602 - Riverside South/Gloucester Glen
Title-Residential Freehold

No agent assigned

Welcome to this meticulously maintained 3-bed, 3-bath END UNIT townhome nestled in the quiet family-friendly neighbourhood of Riverside South. From the moment you arrive, the pride of ownership is easy to see! The spacious foyer leads you through to an open dining and living area where a cozy fireplace adds warmth to everyday gatherings. The custom kitchen features high-end stainless-steel appliances, a gas stove, extended quartz countertops, a built-in wine rack and a custom backsplash - designed for both cooking and entertaining. Smart switches and outlets add a nice touch of modern convenience throughout the home. Upstairs you'll find three spacious bedrooms, including a cozy primary bedroom with a walk-in closet and an updated 3-piece ensuite. Two additional spacious bedrooms are accompanied by an updated 4-piece main bathroom. Downstairs, the finished basement provides additional living space accompanied by a another fireplace that's perfect for entertaining or simply a getaway for a quiet retreat. It also includes an additional separate room ideal for a home office. Outside you will find extended interlock widening the front entrance while the landscaped NO MAINTENANCE backyard oasis offers a welcoming space to relax or entertain, complete with an interlock patio, deck and hot tub. Conveniently located close to restaurants, grocery stores, shopping, parks, community centres, and public transit. Don't miss out on this superb move-in ready home!

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

Closing Costs

Mortgage Amount
$515,920
Land Transfer Taxes$9,373
Legal Fees (Est.)
$
Total cash required for closing$139,853

Total Monthly Obligation

$3,342/mo
Mortgage $2,601
Monthly Loss $2,658
Principal$685
Interest$1,917
Property Tax$366
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
9.0%29
10-Year IRR
9.8%
Returns Index
15.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$31,536/yr
NOI
$19,494/yr
Net Cash Flow
-$977/mo
Cash Margin
-37.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.628
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.5/ 100

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

Comparables

Properties near 541 Wild Shore 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.