116 Larimar Circle, Blossom Park - Airport and Area

$719,900
116 Larimar Circle

$719,900

New
2d
Att/Row/Townhouse2-Storey

116 Larimar Circle, Blossom Park - Airport and Area

Total Monthly Obligation $3,662

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
2d
Score
18
Yield
4.6%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.8%
Property Type-Att/Row/Townhouse
MLS® Number-X14104724
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-25.62 × 98.82 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,592 (2026)
Parking-2 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS ICON REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-2602 - Riverside South/Gloucester Glen
Title-Residential Freehold

No agent assigned

Welcome to this stunning 2017-built end-unit townhome, sitting on a private lot with no rear neighbours! Located on a quiet street, this home features high vaulted ceilings and a dramatic tile fireplace in the bright, open living room. The modern kitchen comes ready for hosting with custom cabinets, quartz counters, stainless steel appliances, and a central island. Upstairs, you'll love the convenience of second-floor laundry and the primary suite, complete with a walk-in closet and a spa-like ensuite. The fully finished basement offers plenty of extra living space, plus rough-in plumbing for future plans. Finished off with remote-controlled blinds, central vacuum, and a location steps from top local amenities and the LRT, this move-in-ready home has it all!

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

Closing Costs

Mortgage Amount
$575,920
Land Transfer Taxes$10,873
Legal Fees (Est.)
$
Total cash required for closing$156,353

Total Monthly Obligation

$3,662/mo
Mortgage $2,904
Monthly Loss $2,897
Principal$764
Interest$2,140
Property Tax$383
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.5%26
10-Year IRR
9.4%
Returns Index
14.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$33,228/yr
NOI
$20,813/yr
Net Cash Flow
-$1,169/mo
Cash Margin
-42.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
22.6/ 100

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

Comparables

Properties near 116 Larimar Circle

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.