495 Duvernay Drive, Orleans - Cumberland and Area

$1,300,000
495 Duvernay Drive

$1,300,000

New
105d
Detached3-Storey

495 Duvernay Drive, Orleans - Cumberland and Area

Total Monthly Obligation $5,619

Beds
5
Baths
4
Park
2
Sqft
2500-3000
DOM
105d
Score
17
Yield
3.7%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Detached
MLS® Number-X13551702
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-55.36 × 67.5 ft
Listed on site-Jul 10, 2026
Style-3-Storey
Building Type-Detached
Parking-3 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-1104 - Queenswood Heights South
Title-Residential Freehold

No agent assigned

Stunning Custom-Built Home in Tranquil Queenswood Heights. Situated in the quiet, family-oriented community of Queenswood Heights, this impressive three-storey custom residence by Phoenix Homes blends modern luxury with thoughtful design. Main Level: The open-concept floor plan showcases rich hardwood flooring throughout, uniting a chefs kitchen, elegant dining area, and bright living space. The kitchen is a standout, featuring custom cabinetry, premium quartz countertops, a spacious island, and high-end stainless steel appliances, perfect for both daily living and entertaining. Second Floor: This level includes a versatile loft, a convenient laundry room, and a dedicated home office. The primary bedroom serves as a private sanctuary, complete with **two walk-in closets** and a spa-like ensuite. Third Floor: The top floor offers a relaxed living area, a balcony for fresh air, and four spacious bedrooms connected by two Jack-and-Jill bathrooms providing comfort and convenience for family or guests. Lower Level: The partially finished basement presents endless possibilities, ideal for a home gym, office, or recreation room. With its impeccable layout and premium finishes, this home is a rare opportunity in Queenswood Heights. Enjoy the perfect balance of luxury and convenience - within walking distance of schools, parks, recreation, transit and Shopping Plaza!

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

Closing Costs

Mortgage Amount
$1,040,000
Land Transfer Taxes$22,475
Legal Fees (Est.)
$
Total cash required for closing$283,975

Total Monthly Obligation

$5,619/mo
Mortgage $5,244
Monthly Loss $4,239
Principal$1,380
Interest$3,864
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.6%27
10-Year IRR
9.4%
Returns Index
14.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$47,928/yr
NOI
$38,635/yr
Net Cash Flow
-$2,024/mo
Cash Margin
-50.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
17.3/ 100

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

Comparables

Properties near 495 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.