2076 15th Side Road, New Tecumseth

$1,099,999
2076 15th Side Road

$1,099,999

New
21d
DetachedBungalow

2076 15th Side Road, New Tecumseth

Total Monthly Obligation $5,353

HausQ Valuation Report
Beds
3
Baths
2
Park
6
Sqft
1500-2000
DOM
21d
Score
15
Yield
3.5%
Cash on Cash
-8.8%
Cap Rate
2.7%
5Y IRR
8.7%
10Y IRR
9.2%
Property Type-Detached
MLS® Number-N13855856
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-199 × 520 ft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$6,491 (2025)
Parking-8 - Built-In
Basement-Full, Unfinished
Heating-Forced Air (Propane)
Brokerage-INTERCITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Septic
Possession-Immediate
Neighbourhood-Rural New Tecumseth
Title-Residential Freehold

No agent assigned

Enjoy the elegance of country living in this gorgeous, fully-renovated bungalow offering you privacy and space. Upgraded with a new central A/C unit ($2500), new furnace ($3500), new hot water tank ($1000) and new well water pump ($8000). All stainless steel appliances are recent (4 years old) fridge, stove (gas), dishwasher, washer and dryer. Explore country cooking in the designer kitchen with maple soft close cabinets, quartz countertop sand farmer sink. Quality vinyl flooring all throughout. The back offers a breathtaking view with more space in the horizon and a spring-fed pond that can be purposed for swimming/fishing during the summer and as an outdoor ice hockey/skating rink in the winter. A short walk away are beautiful custom estate homes.

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

Closing Costs

Mortgage Amount
$879,999
Land Transfer Taxes$18,475
Legal Fees (Est.)
$
Total cash required for closing$239,975

Total Monthly Obligation

$5,353/mo
Mortgage $4,437
Monthly Loss $4,185
Principal$1,168
Interest$3,269
Property Tax$541
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.4%0
5-Year IRR
5.8%14
10-Year IRR
7.4%
Returns Index
8.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$38,760/yr
NOI
$23,893/yr
Net Cash Flow
-$2,446/mo
Cash Margin
-75.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.7/ 100

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

Comparables

Properties near 2076 15th Side Road

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.