1 / 39
Legal suite

$1,349,000

11776 86 AVENUE

Save this home

Beds

5

Baths

3

Sqft

Year

1973

Type

Single Family

Suite

Legal suite

Location nearby

Nearby school, halal, mosque, grocery, park, and transit layers are still being built for Delta. The listing facts above are live; the neighborhood-intelligence layer needs POI coverage before it can score this address properly.

About this home

Welcome to this well-maintained home situated on a spacious 6,000 sq ft lot, offering a perfect blend of comfort and functionality. The main level features 3 generously sized bedrooms, 1 full bathroom, and 1 half bathroom, ideal for families of all sizes. The 2-bedroom legal basement suite comes complete with a full bathroom and serves as an excellent mortgage helper or private space for extended family. Enjoy the convenience of a single-car garage along with three additional outdoor parking spaces. Located in a desirable neighbourhood, this property offers exceptional value and income potential. A must-see for homeowners and investors alike! (id:65958)

Subtype
Single Family
Architectural style
Other
Structure
House
Common interest
Freehold
Living area
2,008 square feet
Lot size
6,000 square feet
Lot dimensions
6000
Parking
3 total
Fireplace
2
On market
May 20, 2025
Status changed
Apr 29, 2026
Annual tax
$4,648.4 (2024)
Photos
39
MLS#
R3004631
Area
DELTA

Features and systems

Parking

Carport

Basement

FinishedFullUnknown

Appliances

WasherRefrigeratorDishwasherStoveDryer

Heating

Natural gas

Utilities

WaterNatural GasElectricity
Negative cash flow ~$158/mo at these assumptions

Cash on cash

-0.70%

Cap rate

4.72%

GRM

13.9

Break-even rent

$8,266

Financing

Down payment$269,800
Loan amount$1,079,200
Mortgage$5,468/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$618
Insurance$80
Maintenance$1,124
CapEx reserve$562
Vacancy loss$405

Estimates only. Actual cash flow depends on financing terms, condition reports, current market rents, property tax assessment, condo fees, and tenant quality. Defaults: 4.5% rate, 30-year amortization, 5% vacancy, 1%/yr maintenance, 0.5%/yr CapEx reserve, $80/mo insurance. Property tax estimated at 0.55%/yr where not provided. Talk to a mortgage broker before relying on these numbers.

Location nearby

Nearby school, halal, mosque, grocery, park, and transit layers are still being built for Delta. The listing facts above are live; the neighborhood-intelligence layer needs POI coverage before it can score this address properly.

Mortgage estimate

Estimated $5,468/mo at 4.5% with 20% down, 30-yr amortization.Estimate only — actual payment varies by qualification + insurance.

Listing brokerage

Listing brokerage on file

Listing data via CREA DDF®. Information is deemed reliable but not guaranteed accurate by CREA. Last updated Apr 29, 2026.

We remember this notice, run basic analytics, and use account activity like saved homes and listing views to provide real-estate follow-up. Privacy.