280 Big Dipper Street, Blossom Park - Airport and Area

$859,900
280 Big Dipper Street

$859,900

New
22d
Detached2-Storey

280 Big Dipper Street, Blossom Park - Airport and Area

Total Monthly Obligation $4,377

Beds
3
Baths
3
Park
2
Sqft
2000-2500
DOM
22d
Score
17
Yield
4.5%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-X13850136
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-9.5 × 31 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,398.73 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-2602 - Riverside South/Gloucester Glen
Title-Residential Freehold

No agent assigned

APPROX. 2,700 Sq Ft. Total - Richcraft "Bateman" on Quiet Street! This beautifully upgraded 3-bedroom, 2.5-bath home offers approximately 2,250 sq. ft. above grade plus a 450 sq. ft. builder-finished basement. The main level features a spacious chef's kitchen with walk-in pantry, quartz surfaces, upgraded cabinetry and hardware, under-cabinet lighting and additional windows, alongside engineered hardwood, upgraded trim, doors, railings and pot lights throughout. Upstairs are 3 bedrooms, 2 full bathrooms and the convenience of second-floor laundry, including a primary suite with custom his-and-hers closet organizers.The builder-finished basement adds valuable flexible living space, while the family room is highlighted by custom concrete brickwork surrounding the fireplace. Additional upgrades include a central humidifier installed around 2023, fresh paint throughout in 2025, upgraded light fixtures, ceiling fans, window coverings with electronic blinds, and a garage rough-in for a future EV charger. The hot water tank is owned.Outside, enjoy a large stamped-concrete patio, 12' x 12' cedar gazebo with professionally installed eavestrough, fenced yard, mature landscaping, 11' x 9' shed on screw piles and multiple natural gas hookups. A thoughtfully upgraded home offering impressive indoor and outdoor living space.

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

Closing Costs

Mortgage Amount
$687,920
Land Transfer Taxes$13,673
Legal Fees (Est.)
$
Total cash required for closing$187,153

Total Monthly Obligation

$4,377/mo
Mortgage $3,469
Monthly Loss $3,464
Principal$913
Interest$2,556
Property Tax$533
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.5/ 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
$39,096/yr
NOI
$24,288/yr
Net Cash Flow
-$1,445/mo
Cash Margin
-44.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.587
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.8/ 100

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

Comparables

Properties near 280 Big Dipper 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.