51 Wood Crescent, Essa

$1,125,000
51 Wood Crescent

$1,125,000

New
23d
Detached2-Storey

51 Wood Crescent, Essa

Total Monthly Obligation $5,279

HausQ Valuation Report
Beds
5
Baths
5
Park
2
Sqft
3000-3500
DOM
23d
Score
17
Yield
4.0%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-N13845582
Beds-5
Bathrooms-5
Size-3000-3500 sqft
Lot Size-15.24 × 36.27 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,392.21 (2026)
Parking-4 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-COMFREE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Stone, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Angus
Title-Residential Freehold

No agent assigned

Welcome to your dream home! This stunning energy star rated model home situated on a corner lot boasts 3,000 sq. ft. of luxurious above grade living space. Nestled in a prime location in Angus, this home is in a subdivision surrounded by beautiful green space and creeks, providing a serene and picturesque setting. Featuring an open concept kitchen, living, and dining area with a separated office adjacent to the front door. With 5 bedrooms and 4.5 bathrooms, you'll have plenty of space for your family to enjoy. This home comes with many upgraded features such as features 9' ceilings throughout with 8' interior doors, quartz countertops in the kitchen, bathroom and laundry room, a custom banquet built in the dining room, an irrigation system, a fenced in yard, a side door entrance into the garage, a tall pour basement (8'-4") with an E-Gress window, a cold room under the wrapped around porch, etc.. OPEN HOUSE EVERY SATURDAY 12PM-4PM

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$900,000
Land Transfer Taxes$18,975
Legal Fees (Est.)
$
Total cash required for closing$245,475

Total Monthly Obligation

$5,279/mo
Mortgage $4,538
Monthly Loss $4,085
Principal$1,194
Interest$3,344
Property Tax$366
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.1%24
10-Year IRR
9.1%
Returns Index
13.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$45,000/yr
NOI
$31,608/yr
Net Cash Flow
-$1,904/mo
Cash Margin
-50.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.6/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 51 Wood Crescent

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.