Investment signal

$1,375,000

7707 118 STREET

Beds

2

Baths

1

Sqft

Year

1957

About this home

Discover unbeatable value and opportunity with this well-kept rancher set on a sprawling 11,000 sq. ft. (approx.) lot. Whether you're seeking a comfortable family home or looking ahead to future development, this property delivers. Enjoy serene living today with room to grow tomorrow-explore the potential to build a duplex with a suite (check with the city for details). A rare find investment and long-term upside! Perfect for builders, investors, or those dreaming of their next chapter!!! (id:65958)

Subtype
Single Family
Architectural style
Ranch
Lot size
10,956 square feet
MLS#
R3101383
Area
DELTA
Negative cash flow ~$2,646/mo at these assumptions

Cash on cash

-11.55%

Cap rate

3.58%

GRM

16.7

Break-even rent

$9,660

Financing

Down payment$275,000
Loan amount$1,100,000
Mortgage$6,748/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$630
Insurance$80
Maintenance$1,146
CapEx reserve$573
Vacancy loss$344

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 $6,748/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 14, 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.