21 Don Hadden Crescent, Brock

$975,000
21 Don Hadden Crescent

$975,000

New
7d
Detached2-Storey

21 Don Hadden Crescent, Brock

Total Monthly Obligation $4,770

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
7d
Score
15
Yield
3.1%
Cash on Cash
-10.8%
Cap Rate
2.3%
5Y IRR
7.1%
10Y IRR
8.0%
Property Type-Detached
MLS® Number-N14085018
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-43.4 × 111.5 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$5,540.49 (2026)
Parking-4 - Built-In
Basement-Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PEACELAND REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60 TBA
Neighbourhood-Sunderland
Title-Residential Freehold

No agent assigned

Here Is A Great Opportunity To Secure A Gorgeous Model Home In New Community With Big Heart And Small Town Living. This Home Is a Must See & A Real Showpiece! Superior Craftsmanship & Tastefully Designed By Owners, This Newer Home Feat 4 Beds, 3 Baths With An Unique Open Concept Layout & Premium Lot. Oasis Backyard Featuring 2-Tier Deck, Custom Interlock, Hot Tub, Pergola & Custom Gazebo Will Not Disappoint Entertainers & Outdoor Gatherings. Quiet Street For Kids To Ride Their Bikes With Ice Rink, Basketball, Skate Park & Baseball Nearby. The Convenience Of Being Close To Local Amenities With Quaint Shops & Incredible Neighborhood For Raising Kids & Family. Restaurants And Services, School, Daycare And Medical Facilities Are Also Close By.

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

Closing Costs

Mortgage Amount
$780,000
Land Transfer Taxes$15,975
Legal Fees (Est.)
$
Total cash required for closing$212,475

Total Monthly Obligation

$4,770/mo
Mortgage $3,933
Monthly Loss $3,735
Principal$1,035
Interest$2,898
Property Tax$462
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.7%11
Cash-on-Cash
-14.4%0
5-Year IRR
4.3%9
10-Year IRR
6.2%
Returns Index
5.8/ 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
$30,000/yr
NOI
$16,960/yr
Net Cash Flow
-$2,520/mo
Cash Margin
-100.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.363
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
17.6/ 100

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

Comparables

Properties near 21 Don Hadden 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.