115 Beattie Avenue, New Tecumseth

$669,900
115 Beattie Avenue

$669,900

New
23d
Detached2-Storey

115 Beattie Avenue, New Tecumseth

Total Monthly Obligation $3,351

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
1100-1500
DOM
23d
Score
20
Yield
5.2%
Cash on Cash
-1.3%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.8%
Property Type-Detached
MLS® Number-N13865038
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-38.94 × 125.65 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$3,283 (2026)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX EXCELLENCE REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Brick
Sewer-Sewer
Possession-TBD
Neighbourhood-Alliston
Title-Residential Freehold

No agent assigned

This beautifully maintained, move-in ready home offers comfort, space, and functionality in an ideal location. The spacious open-concept kitchen features stainless steel appliances, perfect for home chefs and those who love to entertain. A bright and inviting living/dining area is enhanced with pot lights and opens onto a private, covered deck-ideal for relaxing or hosting guests.Step outside to a generous backyard surrounded by mature trees, complete with a wooden shed, offering a peaceful retreat and plenty of space for outdoor activities. Upstairs, you'll find three well-appointed bedrooms, providing privacy and convenience for families. The finished basement includes an additional bright bedroom and a modern 3-piece washroom, offering flexible living options for guests, a home office, or extended family. Located close to MacCarroll Park and playground, a local church, and a school, this home is also just a short drive from downtown Alliston's shops, restaurants, and the recreation center-making it the perfect blend of tranquility and accessibility.

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

Closing Costs

Mortgage Amount
$535,920
Land Transfer Taxes$9,873
Legal Fees (Est.)
$
Total cash required for closing$145,353

Total Monthly Obligation

$3,351/mo
Mortgage $2,702
Monthly Loss $2,640
Principal$711
Interest$1,991
Property Tax$274
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.3%2
5-Year IRR
10.7%40
10-Year IRR
11.1%
Returns Index
21.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$34,656/yr
NOI
$23,407/yr
Net Cash Flow
-$752/mo
Cash Margin
-26.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
25.4/ 100

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

Comparables

Properties near 115 Beattie Avenue

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.