1 / 4
Investment signal

$2,990,000

30305 SILVERDALE AVE AVENUE

Beds

6

Baths

3

Sqft

Year

1987

About this home

5.25 gently sloped acres located in Silverdale's Central Neighbourhood. Property is located in the Glade precinct which forms part of the Lower Slopes, the very first area to develop. APPROVED Land Use Plan shows a mixture of SMALL Single Family LOTS and a bit of townhouse at the very top. Site should yield 15+ lots, 9 TOWNHOUSES AND NEIGHBOURHOOD PARK,CITY WOULD PAY AS PER MARKET VALUE WHEN THE DEVELOPMENT COMES. Property has nice 3,200 square foot home with 5 BEDROOMS ,3 FULL BATHROOMS ANS A NANNY suite and multiple outbuildings FOR HORSES AND WORKSHOP. Great rental income as development approaches. (id:65958)

Subtype
Single Family
Architectural style
2 Level
Lot size
5.25 acres
MLS#
R3111506
Area
MISSION
Negative cash flow ~$5,660/mo at these assumptions

Cash on cash

-11.36%

Cap rate

3.62%

GRM

16.7

Break-even rent

$20,908

Financing

Down payment$598,000
Loan amount$2,392,000
Mortgage$14,675/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$1,370
Insurance$80
Maintenance$2,492
CapEx reserve$1,246
Vacancy loss$748

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 $14,675/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 16, 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.