29 Stevenson Avenue, Carlington - Central Park

$699,900
29 Stevenson Avenue

$699,900

New
135d
Duplex2-Storey

29 Stevenson Avenue, Carlington - Central Park

Total Monthly Obligation $3,514

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
2000-2500
DOM
135d
Score
26
Yield
6.4%
Cash on Cash
4.2%
Cap Rate
5.5%
5Y IRR
18.9%
10Y IRR
17.4%
Property Type-Duplex
MLS® Number-X13435004
Beds-3
Bathrooms-2
Size-2000-2500 sqft
Lot Size-25 × 100 ft
Listed on site-Jun 10, 2026
Style-2-Storey
Building Type-Duplex
Age-51-99
Taxes-$3,792 (2025)
Parking-2 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-To Be Determined
Neighbourhood-5302 - Carlington
Title-Residential Freehold

No agent assigned

Income Property in the great location of Carlington. A short walk to the Civic Hospital and the Experimental Farm. Close to buses and shopping. Two tenanted rental units with great monthly income. Photos for downstairs unit are prior to current tenant occupancy.

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

Closing Costs

Mortgage Amount
$559,920
Land Transfer Taxes$10,473
Legal Fees (Est.)
$
Total cash required for closing$151,953

Total Monthly Obligation

$3,514/mo
Mortgage $2,823
Monthly Loss $2,771
Principal$743
Interest$2,080
Property Tax$316
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.6%33
Cash-on-Cash
-1.1%6
5-Year IRR
14.8%70
10-Year IRR
14.4%
Returns Index
36.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$45,000/yr
NOI
$32,208/yr
Net Cash Flow
-$139/mo
Cash Margin
-3.7%2
Cash Flow Index
2.3/ 100
Risk Profile
Weight: 20%
DSCR
0.9523
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
28.5/ 100

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

Comparables

Properties near 29 Stevenson 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.