Lot 9 McNally Drive, North Perth

$764,900
Lot 9 McNally Drive

$764,900

New
148d
DetachedBungalow

Lot 9 McNally Drive, North Perth

Total Monthly Obligation $3,460

Beds
3
Baths
2
Park
2
Sqft
1500-2000
DOM
148d
Score
20
Yield
4.4%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.6%
10Y IRR
13.1%
Property Type-Detached
MLS® Number-X13207312
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-46 × 120 ft
Listed on site-May 28, 2026
Style-Bungalow
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-Kempston & Werth Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-6 months from firm deal.
Neighbourhood-Wallace
Title-Residential Freehold

No agent assigned

*****1911 SQFT Bungalow*****Welcome to Countryside Meadows, a thoughtfully designed new subdivision by PK Homes Inc where small-town charm meets modern living. Located on the north end of Listowel, this growing community offers the perfect blend of peaceful surroundings and everyday convenience. Spacious layouts, modern finishes and quality craftmanship designed by PK Homes Inc. for today's families and professionals. Enjoy wide streets green spaces and relaxed atmosphere- all while staying connected to town amenities. Minutes to schools, shopping, parks, restaurants and healthcare- everything you need is right where you live. "THE OPAL" is a 1911 sqft- 3 bedroom, 2 bath, bungalow featuring 9 FT Ceilings, an open concept great room, bright kitchen w/island and granite, main floor laundry, 2 car garage and sodded lot. Build your future in a community you'll be proud to call home. Countryside Meadows- where comfort, community and countryside living come together.

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

Closing Costs

Mortgage Amount
$611,920
Land Transfer Taxes$11,773
Legal Fees (Est.)
$
Total cash required for closing$166,253

Total Monthly Obligation

$3,460/mo
Mortgage $3,085
Monthly Loss $2,648
Principal$812
Interest$2,273
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.1%36
10-Year IRR
10.6%
Returns Index
19.2/ 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
$33,576/yr
NOI
$25,718/yr
Net Cash Flow
-$942/mo
Cash Margin
-33.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
24.5/ 100

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

Comparables

Properties near Lot 9 McNally Drive

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.