18 Silver Aspen Crescent, Blackburn Hamlet

$645,000
18 Silver Aspen Crescent

$645,000

New
2d
DetachedBungalow-Raised

18 Silver Aspen Crescent, Blackburn Hamlet

Total Monthly Obligation $3,390

Beds
4
Baths
2
Park
2
Sqft
1100-1500
DOM
2d
Score
20
Yield
5.4%
Cash on Cash
-1.5%
Cap Rate
4.3%
5Y IRR
14.4%
10Y IRR
13.7%
Property Type-Detached
MLS® Number-X14102542
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-55 × 100 ft
Listed on site-Oct 21, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$4,961.21 (2026)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ABSOLUTE WALKER REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Other
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-2301 - Blackburn Hamlet
Title-Residential Freehold

No agent assigned

Welcome to 18 Silver Aspen in sought-after Blackburn Hamlet! Nestled on a beautiful, tree-lined, family-friendly street, this well-maintained 3+1 bedroom, 2-bathroom home has been lovingly cared for by the same family and is ready to begin a new chapter with its next owners.Enjoy an exceptional location just steps to excellent schools, including Louis-Riel, the Hornets Nest soccer fields, parks, and kilometres of NCC walking and cycling trails. The main level features a bright, open living and dining area, a spacious kitchen with direct access to the rear deck, three generously sized bedrooms with ample closet space, and an updated family bathroom. The functional layout offers comfortable living for families at every stage. The finished lower level provides valuable additional living space, featuring a welcoming recreation room, an additional bedroom, a 3-piece bathroom, laundry area, plenty of storage, and convenient inside access to the garage. Whether you need space for teenagers, guests, a home office, or a hobby room, the possibilities are endless. Step outside to a private backyard, perfect for relaxing, entertaining, and enjoying time with family and friends. Beyond the home itself, Blackburn Hamlet offers a wonderful sense of community that makes this neighbourhood such a special place to call home. A lovingly maintained home in a location that makes everyday family living easy. Some photos are virtually staged.

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

Closing Costs

Mortgage Amount
$516,000
Land Transfer Taxes$9,375
Legal Fees (Est.)
$
Total cash required for closing$139,875

Total Monthly Obligation

$3,390/mo
Mortgage $2,602
Monthly Loss $2,706
Principal$685
Interest$1,917
Property Tax$413
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.5%39
10-Year IRR
11.0%
Returns Index
20.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$35,040/yr
NOI
$22,075/yr
Net Cash Flow
-$762/mo
Cash Margin
-26.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
25.0/ 100

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

Comparables

Properties near 18 Silver Aspen 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.