4 Davis Street, Guelph

$999,900
4 Davis Street

$999,900

Price Change
24d
Detached2-Storey

4 Davis Street, Guelph

Total Monthly Obligation $5,075

Beds
5
Baths
3
Park
2
Sqft
2500-3000
DOM
24d
Score
17
Yield
4.4%
Cash on Cash
-6.0%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-X13841214
Beds-5
Bathrooms-3
Size-2500-3000 sqft
Lot Size-39.53 × 117.88 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$7,995 (2025)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-LifeStyle International Realty Inc
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Other
Possession-Flexible
Neighbourhood-Grange Road
Title-Residential Freehold

No agent assigned

Welcome to 4 Davis St - a spacious 5-bedroom, 2.5-bathroom home designed with room for the whole family! From the moment you arrive, you'll appreciate the stamped concrete entryway, newer roof , furnace, generous 40' x 118' lot, and fully fenced backyard - perfect for kids, pets, and outdoor entertaining. Step inside to a stunning two-storey foyer with soaring ceilings and elegant French doors that create a bright and welcoming first impression. The main floor offers plenty of living space, including a convenient bedroom, a spacious family room with hardwood flooring, and a large dining room featuring beautiful hardwood floors. Hardwood stairs lead to the upper level, adding warmth and character throughout. The generous kitchen features rich, dark cabinetry, stainless steel appliances, a portable island, and plenty of space for preparing meals and gathering with family and friends. With 5 bedrooms, 2.5 bathrooms, a large lot, thoughtful features, and plenty of space to grow, this is a wonderful place to call home - and an excellent value. Don't miss your opportunity to make 4 Davis St your new address!

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

Closing Costs

Mortgage Amount
$799,920
Land Transfer Taxes$16,473
Legal Fees (Est.)
$
Total cash required for closing$217,953

Total Monthly Obligation

$5,075/mo
Mortgage $4,033
Monthly Loss $4,013
Principal$1,061
Interest$2,972
Property Tax$666
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.7%22
10-Year IRR
8.8%
Returns Index
12.2/ 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
$43,680/yr
NOI
$26,817/yr
Net Cash Flow
-$1,799/mo
Cash Margin
-49.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.8/ 100

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

Comparables

Properties near 4 Davis 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.