14 Hughes Circle, Casselman

$539,900
14 Hughes Circle

$539,900

New
29d
Semi-Detached Bungalow

14 Hughes Circle, Casselman

Total Monthly Obligation $2,553

Beds
2
Baths
2
Park
2
Sqft
1100-1500
DOM
29d
Score
21
Yield
4.7%
Cash on Cash
-1.6%
Cap Rate
4.2%
5Y IRR
14.3%
10Y IRR
13.6%
Property Type-Semi-Detached
MLS® Number-X13840154
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-33.5 × 149 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Semi-Detached
Parking-3 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Stone, Board & Batten
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-604 - Casselman
Title-Residential Freehold

No agent assigned

*FULL HST REBATE INCLUDED IN LISTING PRICE* OPEN HOUSE Sunday October 25th From 1pm to 4pm. Project located beside 800 Du Boise St. Welcome to the Jade 2. Situated on an oversized lot with a wide scenic backdrop, this home is ideal for those looking to downsize without sacrificing breathing room or a sense of privacy. Inside, the thoughtfully designed bungalow layout highlights open concept living at it's best. With its 9-foot ceilings and oversized windows flood the main living areas with natural light. The gourmet kitchen is a showpiece, complete with ceiling-height cabinetry, modern tile backsplash, chimney hood fan, that creates both function and style. The living area features engineered hardwood that moves through the dining room and even into the first floor hallway and bedrooms. The dining space flows seamlessly toward the backyard. The primary suite offers peaceful views, a walk-in closet, and a private ensuite. Secondary bedrooms add flexibility for guests or a home office. This house comes loaded with upgrades with the prestige package, central A/C, Quartz countertops in the kitchen. With a concrete party wall for soundproofing and a generous yard ready for your personal touch, the Jade 2 blends comfort and convenience in a beautiful natural setting. Nestled in Domaine Prestige, Casselman's newest community, this home combines a natural setting with proximity to shops, schools and highway access. Municipal taxes have not yet been assessed.

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

Closing Costs

Mortgage Amount
$431,920
Land Transfer Taxes$7,273
Legal Fees (Est.)
$
Total cash required for closing$116,753

Total Monthly Obligation

$2,553/mo
Mortgage $2,178
Monthly Loss $1,980
Principal$573
Interest$1,605
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.2%37
10-Year IRR
10.7%
Returns Index
19.4/ 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
$25,200/yr
NOI
$18,180/yr
Net Cash Flow
-$663/mo
Cash Margin
-31.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
31.0/ 100

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

Comparables

Properties near 14 Hughes Circle

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.