113 Strachan Trail, New Tecumseth

$979,900
113 Strachan Trail

$979,900

New
21d
Detached2-Storey

113 Strachan Trail, New Tecumseth

Total Monthly Obligation $4,830

Beds
4
Baths
4
Park
4
Sqft
2500-3000
DOM
21d
Score
16
Yield
4.0%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Detached
MLS® Number-N13857346
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-44.95 × 98.37 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,027 (2025)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flex
Neighbourhood-Beeton
Title-Residential Freehold

No agent assigned

Built in 2021 and meticulously maintained, this detached 4-bedroom, 4-bathroom home in the heart of Beeton offers 2,980 sq ft of bright, above grade living space. A covered front porch leads to a welcoming foyer and a sun-filled main floor with hardwood throughout, a formal dining room for big family dinners, a separate living room, and an open concept kitchen and family room warmed by a cozy gas fireplace. The kitchen is a showpiece with crisp white cabinetry, quartz countertops, a massive centre island with seating, stainless steel appliances and a gas range, plus a sunny breakfast area with a walkout to the large back deck. Upstairs, the huge primary bedroom is a true retreat with a spa-like 5-piece ensuite featuring a freestanding soaker tub, a separate glass shower and a double vanity. A second bedroom enjoys its own private 3-piece ensuite, while the remaining two bedrooms share a Jack and Jill 4-piece bathroom, and a convenient second floor laundry room rounds out the level. Outside, the fully fenced backyard is perfect for kids and pets, and the unfinished basement is a blank canvas for future space. Easy access to Highway 400, a double car garage with inside entry and parking for 6, and a park, playground and trails just steps from your door complete this wonderful Beeton package.

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

Closing Costs

Mortgage Amount
$783,920
Land Transfer Taxes$16,073
Legal Fees (Est.)
$
Total cash required for closing$213,553

Total Monthly Obligation

$4,830/mo
Mortgage $3,953
Monthly Loss $3,790
Principal$1,040
Interest$2,913
Property Tax$502
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.4%
Returns Index
10.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$39,192/yr
NOI
$24,746/yr
Net Cash Flow
-$1,890/mo
Cash Margin
-57.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.1/ 100

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

Comparables

Properties near 113 Strachan Trail

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.