LOT 54 WIDDER ESTATES Drive, Lambton Shores

$744,900
LOT 54 WIDDER ESTATES Drive

$744,900

New
57d
DetachedBungalow

LOT 54 WIDDER ESTATES Drive, Lambton Shores

Total Monthly Obligation $3,380

Beds
3
Baths
2
Park
2
Sqft
1500-2000
DOM
57d
Score
16
Yield
2.4%
Cash on Cash
-11.4%
Cap Rate
2.1%
5Y IRR
6.7%
10Y IRR
7.7%
Property Type-Detached
MLS® Number-X13723936
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-53.89 × 121.12 ft
Listed on site-Aug 27, 2026
Style-Bungalow
Building Type-Detached
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TRILAND PREMIER BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-12 MONTHS
Neighbourhood-Thedford
Title-Residential Freehold

No agent assigned

TO BE BUILT: Welcome to Thedford's newest development, Widder Estates! Situated on Widder Stations picturesque 18-hole golf course, Carrington Homes offers "The Green", 1882 square feet of professionally designed living space. The property starts with beautiful curb appeal, featuring a large covered front porch. Inside, you'll find a generous open concept living area featuring custom kitchen with quartz countertops, 36'' high cabinets, stainless steel range hood, and generous island with breakfast bar; great room with direct access to your covered rear deck and open dinette. Completing the main level are 3 spacious bedrooms, and 2 bathrooms including primary suite with 4-piece en-suite and walk in closet and convenient large mudroom and laundry room. Garage is 2 plus golf cart size. Standard features include hardwood throughout main level (excluding bedrooms), quartz countertops throughout, wooden railing with black metal spindles, $1500 lighting allowance + 10 pot lights, 9' ceilings on main level, tiled shower with glass enclosure in primary en-suite, Central A/C, paverstone driveway and path to front door.

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

Closing Costs

Mortgage Amount
$595,920
Land Transfer Taxes$11,373
Legal Fees (Est.)
$
Total cash required for closing$161,853

Total Monthly Obligation

$3,380/mo
Mortgage $3,005
Monthly Loss $2,589
Principal$791
Interest$2,214
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.2%0
5-Year IRR
3.6%8
10-Year IRR
5.7%
Returns Index
5.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$18,000/yr
NOI
$11,700/yr
Net Cash Flow
-$2,030/mo
Cash Margin
-135.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.322
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
22.8/ 100

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

Comparables

Properties near LOT 54 WIDDER ESTATES 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.