New buildInvestment signal

$1,275,000

11365 86 AVENUE

Beds

6

Baths

4

Sqft

Year

2026

About this home

Step 4 BC code Stunning Brand-New Half Duplex in one of North Delta's most desirable neighbourhoods-just steps from schools, parks, shopping, and transit - No Strata Fees! This beautifully crafted home offers 6 bedrooms and 4 bathrooms, including a legal 2-bedroom basement suite-perfect for extended family or significant rental income. The main floor features a bright, open-concept layout with a spacious family room and dining area, a versatile office or 4th bedroom, and a 13'x10' sun-filled covered patio family room. The chef-inspired kitchen is a true highlight, complete with premium appliances, oversized island, elegant brass fixtures, designer lighting. Upstairs, you'll find 3 generously sized bedrooms, including a 14'x12' covered private balcony. Ready for move in by July 2026. (id:65958)

Subtype
Single Family
Architectural style
2 Level
Lot size
3,000 square feet
MLS#
R3108813
Area
DELTA
Negative cash flow ~$2,459/mo at these assumptions

Cash on cash

-11.57%

Cap rate

3.57%

GRM

16.7

Break-even rent

$8,964

Financing

Down payment$255,000
Loan amount$1,020,000
Mortgage$6,258/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$584
Insurance$80
Maintenance$1,063
CapEx reserve$531
Vacancy loss$319

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 $6,258/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.