77 Basil Crescent, Middlesex Centre

$799,900
77 Basil Crescent

$799,900

New
36d
Detached2-Storey

77 Basil Crescent, Middlesex Centre

Total Monthly Obligation $3,602

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
2000-2500
DOM
36d
Score
21
Yield
4.8%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Detached
MLS® Number-X13799712
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-49.87 × 131.3 ft
Listed on site-Sep 17, 2026
Style-2-Storey
Building Type-Detached
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-NU-VISTA PINNACLE REALTY BROKERAGE INC
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Hardboard, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Under construction, contact LA for build completion estimate
Neighbourhood-Ilderton
Title-Residential Freehold

No agent assigned

Welcome to The Brighton by Richfield Custom Homes! This beautiful 2,096 sqft. home is located in Clear Skies, Ilderton and is an absolute dream. Coming through the front door, you'll find engineered hardwood floors leading into the home office, perfect for anyone needing a dedicated space to work from home. The main floor then opens up to a spacious living room, kitchen and dinette, creating a great space for both everyday living and entertaining. The kitchen features ceiling-height cabinetry, stone countertops and a beautiful large island.Upstairs, the primary bedroom is a dream! This spacious retreat features a walk-in closet and a stunning ensuite with a glass-tiled shower, double sinks and stone countertops. Continuing through the upper floor, you'll find two additional bedrooms, a main bathroom and convenient upper-floor laundry. With a 2-car garage and a fantastic lookout lot, this home has so much to offer. Currently under construction, this is one you won't want to miss! Photos are from a previously built model and may show upgrades, finishes, or features not included in the base price.

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

Closing Costs

Mortgage Amount
$639,920
Land Transfer Taxes$12,473
Legal Fees (Est.)
$
Total cash required for closing$173,953

Total Monthly Obligation

$3,602/mo
Mortgage $3,227
Monthly Loss $2,753
Principal$849
Interest$2,378
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.2%2
5-Year IRR
11.4%46
10-Year IRR
11.6%
Returns Index
24.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$38,112/yr
NOI
$29,801/yr
Net Cash Flow
-$743/mo
Cash Margin
-23.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
24.7/ 100

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

Comparables

Properties near 77 Basil Crescent

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.