48 Naskapi Street, Woodstock

$479,900
48 Naskapi Street

$479,900

New
24d
Semi-Detached Bungalow

48 Naskapi Street, Woodstock

Total Monthly Obligation $2,585

Beds
3
Baths
2
Park
2
Sqft
700-1100
DOM
24d
Score
21
Yield
5.6%
Cash on Cash
-0.6%
Cap Rate
4.5%
5Y IRR
15.1%
10Y IRR
14.2%
Property Type-Semi-Detached
MLS® Number-X13838306
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-29.53 × 100.07 ft
Listed on site-Sep 29, 2026
Style-Bungalow
Building Type-Semi-Detached
Taxes-$3,295.81 (2026)
Parking-2 - None
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-The Realty Firm Inc.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-1-29 days
Neighbourhood-Woodstock - North
Title-Residential Freehold

No agent assigned

Freshly updated and move-in ready, 48 Naskapi Street is a great fit for first-time buyers, those right-sizing, or investors looking for a turn-key addition to their portfolio. The home has been painted throughout and thoughtfully refreshed. The main floor features a brand-new eat-in kitchen (new cabinets, countertops, sink & faucet) with new appliances, B/I dishwasher and range hood, well suited to everyday meals and entertaining. New pot lighting in the living room, 3 bedrooms and an updated 4-piece bath (tub & surround, shower head, faucets, vanity, and mirror) complete this level. The partially finished lower level offers a spacious family room, a 2pc bath plus a flexible space that works well as a home gym, hobby room or playroom. The unfinished area gives you room to grow, whether you finish it to suit your needs or use as extra storage. A side door off the kitchen leads out to the side and rear yard. The gazebo is a quiet spot for morning coffee, a summer barbecue or evenings with friends, and the fully fenced yard gives peace of mind for kids and pets. Located on a quiet residential street close to Springbank / Sobey's Plaza, Algonquin Public School, St. Michael's Catholic School, and a short walk to the Pittock trails. Hot Water Heater and Water Softner are owned and updates are many: shingles 2018, new front & side doors, new interior doors & handles, new eaves & downspouts, to name a few.

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

Closing Costs

Mortgage Amount
$383,920
Land Transfer Taxes$6,073
Legal Fees (Est.)
$
Total cash required for closing$103,553

Total Monthly Obligation

$2,585/mo
Mortgage $1,936
Monthly Loss $2,076
Principal$509
Interest$1,426
Property Tax$275
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.5%39
10-Year IRR
11.1%
Returns Index
20.7/ 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
$27,000/yr
NOI
$16,504/yr
Net Cash Flow
-$560/mo
Cash Margin
-24.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
30.8/ 100

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

Comparables

Properties near 48 Naskapi Street

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.