1 / 25
Investment signal

$405,000

12026 167B AV NW

Beds

3

Baths

4.1

Sqft

Year

2012

About this home

Over 1,300 sqft 2-storey Half-duplex in Rapperswill built by Landmark Homes with fully finished basement. 3 bedrooms up and a total of 3.5 baths. Functional kitchen with island, pantry, eating nook, family room and half bath on main floor. Upstairs laundry and 3 spacious bedrooms and 3 piece ensuite in master bedroom. Finished basement with an extra kitchen (Fridge & Stove removed), 4 pc washroom and rec room. Good for growing family. Fully fenced yard with deck and a single attached garage. (id:65958)

Subtype
Single Family
MLS#
E4475576
Area
EDMONTON
Negative cash flow ~$480/mo at these assumptions

Cash on cash

-7.10%

Cap rate

4.47%

GRM

14.1

Break-even rent

$2,905

Financing

Down payment$81,000
Loan amount$324,000
Mortgage$1,988/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$186
Insurance$80
Maintenance$338
CapEx reserve$169
Vacancy loss$120

Estimates only. Actual cash flow depends on financing terms, condition reports, current market rents, property tax assessment, condo fees, and tenant quality. Defaults: 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.

Mortgage estimate

Estimated $1,988/mo at 5.49% with 20% down, 25-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 20, 2026.

We use a single cookie to remember if you’ve dismissed this notice and a no-PII analytics ping. By using this site you consent. Privacy.