3202 Vivian Line 49, Stratford

$459,900
3202 Vivian Line 49

$459,900

New
23d
Condo Apartment2-Storey

3202 Vivian Line 49, Stratford

Total Monthly Obligation $2,485

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
900-999
DOM
23d
Score
25
Yield
6.6%
Cash on Cash
2.7%
Cap Rate
5.2%
5Y IRR
17.7%
10Y IRR
16.4%
Property Type-Condo Apartment
MLS® Number-X13843584
Beds-1
Bathrooms-1
Size-900-999 sqft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Condo Apartment
Taxes-$1,701.58 (2026)
Maintenance-$288.12/mo
Locker-Owned
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX TWIN CITY REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Possession-immediate
Neighbourhood-Stratford
Title-Residential Condo & Other

No agent assigned

Welcome to Vivian Village-Unit #49 offers an impressive 967 sq. ft. one-bedroom plus large den layout, providing exceptional space and versatility rarely found in this category. The open concept design features a large kitchen that flows seamlessly into the spacious living and dining area, making it ideal for both everyday living and entertaining. The primary bedroom is generously sized and includes a walk-in closet, while the large den offers excellent flexibility - perfect for a home office, guest space, or creative studio. A well appointed full bathroom completes the layout, offering both comfort and functionality in a thoughtfully designed home. These are quality-built homes, and its something you truly appreciate the moment you walk through the door. This home comes complete with white cabinetry, quartz countertops in the kitchen and baths, vinyl plank flooring, stainless steel kitchen appliances, and a stacking washer and dryer. Additional features include central air conditioning, air exchanger, high-efficiency furnace, owned on-demand hot water heater, and water softener. One parking space and one designated locker included, along with the peace of mind of a 7-Year Tarion new Home Warranty.

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

Closing Costs

Mortgage Amount
$367,920
Land Transfer Taxes$5,673
Legal Fees (Est.)
$
Total cash required for closing$99,153

Total Monthly Obligation

$2,485/mo
Mortgage $1,855
Monthly Loss $1,997
Principal$488
Interest$1,367
Property Tax$142
Condo Fees$288
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.5%4
5-Year IRR
13.7%63
10-Year IRR
13.6%
Returns Index
32.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$30,408/yr
NOI
$19,808/yr
Net Cash Flow
-$204/mo
Cash Margin
-8.1%1
Cash Flow Index
1.0/ 100
Risk Profile
Weight: 20%
DSCR
0.8919
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
34.5/ 100

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

Comparables

Properties near 3202 Vivian Line 49

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.