477 DUVERNAY Drive, Orleans - Cumberland and Area

$769,900
477 DUVERNAY Drive

$769,900

New
123d
Detached2-Storey

477 DUVERNAY Drive, Orleans - Cumberland and Area

Total Monthly Obligation $3,907

Beds
3
Baths
3
Park
4
Sqft
1500-2000
DOM
123d
Score
18
Yield
4.8%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Detached
MLS® Number-X13478640
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-49.93 × 99.87 ft
Listed on site-Jun 22, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,118.27 (2026)
Parking-5 - Attached
Basement-Partially Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-East
Exterior-Brick Front, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-1104 - Queenswood Heights South
Title-Residential Freehold

No agent assigned

This distinguished custom three-bedroom residence presents a stately brick front and impeccably landscaped grounds. The main-floor family room offers an inviting, refined space for everyday living, while the primary suite features a generous, spa-inspired ensuite. A superb lower-level teen retreat adds comfort and versatility. Outdoors, an inground pool creates a private resort-style setting perfect for relaxation and entertaining. Ideally situated near premier shopping, transit, and top-rated schools, this home blends sophistication, convenience, and exceptional lifestyle appeal.

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

Closing Costs

Mortgage Amount
$615,920
Land Transfer Taxes$11,873
Legal Fees (Est.)
$
Total cash required for closing$167,353

Total Monthly Obligation

$3,907/mo
Mortgage $3,106
Monthly Loss $3,090
Principal$817
Interest$2,288
Property Tax$427
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.2%30
10-Year IRR
9.9%
Returns Index
16.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$36,984/yr
NOI
$23,667/yr
Net Cash Flow
-$1,133/mo
Cash Margin
-36.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
21.8/ 100

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

Comparables

Properties near 477 DUVERNAY 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.