1 / 31

Legal suiteNew build

$1,299,000

8549 111 STREET

Beds

Baths

Sqft

—

Year

2026

Location

See the block, not just the house.

Open the map for street view, commute checks, and nearby schools, groceries, mosques, parks, and transit stops.

Open full map

Text about this home Send a message

About this home

Brand New Duplex in North Delta backing onto private GREEN BELT!! w/ Legal suite and no strata fee! This stunning home w/full AC features 3 (or 4?) spacious bedrooms up , including a master bedroom with a private balcony and gorgeous en-suite. There is an office/formal Ivgrm and generous famroom on the main, and a media room in the basement-ideal for a home theatre: extra living space. The chef's kitchen boasts large island, a separate spice kitchen! ! Finished w/name brand light/plumbing fixtures, designer colors plenty of wall paneling this is the perfect home! (id:65958)

Subtype: Single Family
Architectural style: 2 Level, 3 Level
Structure: Duplex
Common interest: Condo/Strata
Living area: 2,229 square feet
Lot size: 6,000 square feet
Lot dimensions: 6000
Parking: 3 total
Condo/HOA fee: $0 monthly
Fireplace: 1
On market: Jan 15, 2026
Status changed: Apr 12, 2026
Annual tax: $1 (2026)
Photos: 31
MLS#: R3079815
Area: DELTA

Features and systems

Parking

Garage

Basement

FinishedFullSeparate entrance

Heating

Forced airElectricNatural gas

Cooling

Air Conditioned

View

Utilities

WaterNatural GasElectricity

Negative cash flow ~$155/mo at these assumptions

Monthly rent (CAD)Adjust to your local market estimateDown payment (%)Investment props typically 20-25%Mortgage rate (% annual)Default 4.5% — adjust to your rate holdAmortization (years)

Cash on cash

-0.71%

Cap rate

4.72%

GRM

13.9

Break-even rent

$7,963

Financing

Down payment$259,800

Loan amount$1,039,200

Mortgage$5,265/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$595

Insurance$80

Maintenance$1,083

CapEx reserve$541

Vacancy loss$390

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.

Lifestyle 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 $5,265/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 12, 2026.