5 St John's Court, Uxbridge

$945,000
5 St John's Court

$945,000

New
22d
DetachedBungalow

5 St John's Court, Uxbridge

Total Monthly Obligation $4,694

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
1100-1500
DOM
22d
Score
17
Yield
4.2%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.7%
10Y IRR
10.8%
Property Type-Detached
MLS® Number-N13854828
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-55.83 × 105.1 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Age-16-30
Taxes-$6,090 (2025)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Other
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD based on probate Certificate of Appointment receipt
Neighbourhood-Uxbridge
Title-Residential Freehold

No agent assigned

Rarely Found 3 Bedroom Bungalow in quiet neighbourhood close to downtown Uxbridge with all its amenities ! 2900 sq feet of finished living space - the Size will surprise you! Well designed layout with open concept styling - Separate Liv/dining area with french doors. The kitchen has loads of cupboards done in modern colours. A Cosy main floor Family room is open to your eat-in/kitchen with corner gas fireplace. It Looks out over the private treed yard and deck to entertain on. The primary suite has loads of closet space and the ensuite features a soaker tub/separate shower. Main Floor Mud room with access to the garage. Downstairs features a Huge L-shaped Rec room for entertaining with a bar as well. Your guests or family can enjoy the 4th bedroom and 3 pc bathroom. Another room (used for storage) is just awaiting your finishing touch if a 5th bedroom is needed.Lots of larger windows downstairs. A cold cellar too. The Fully fenced yard has lots of privacy and mature trees. No disappointments here! So much storage! This home has it all!!! Come see me !

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

Closing Costs

Mortgage Amount
$756,000
Land Transfer Taxes$15,375
Legal Fees (Est.)
$
Total cash required for closing$205,875

Total Monthly Obligation

$4,694/mo
Mortgage $3,812
Monthly Loss $3,691
Principal$1,003
Interest$2,809
Property Tax$508
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.8/ 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
$39,600/yr
NOI
$25,050/yr
Net Cash Flow
-$1,724/mo
Cash Margin
-52.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.6/ 100

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

Comparables

Properties near 5 St John's Court

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.