235 Pisces Terrace, Leitrim

$685,000
235 Pisces Terrace

$685,000

New
23d
Att/Row/Townhouse2-Storey

235 Pisces Terrace, Leitrim

Total Monthly Obligation $3,524

Beds
3
Baths
3
Park
4
Sqft
1500-2000
DOM
23d
Score
18
Yield
4.8%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Att/Row/Townhouse
MLS® Number-X13844560
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-20.01 × 98.43 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,630.44 (2026)
Parking-5 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ABSOLUTE WALKER REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-2501 - Leitrim
Title-Residential Freehold

No agent assigned

This beautifully designed home by renowned HN Homes combines timeless curb appeal with modern functionality. With all the upgrades already in place, you can move right in without waiting for a new build. The striking exterior features a classic brick pier, timber column and sleek linear cedar soffits, creating a warm and sophisticated first impression. An extended driveway provides ample parking for family and guests.Inside, the thoughtfully designed open concept layout offers excellent sightlines and a natural connection between the kitchen, dining and living spaces, while maintaining distinct areas for everyday living and entertaining. Rich hardwood floors flow seamlessly throughout the home, adding elegance. A gas fireplace adds warmth and ambiance to the living space. The dining area extends effortlessly outdoors through full height sliding glass doors to the beautifully landscaped backyard patio, perfect for summer entertaining and seamless indoor-outdoor living.Upstairs, a charming landing alcove provides the ideal spot for a bookshelf, artwork or decorative display. The spacious primary suite is a true retreat, featuring a private ensuite, generous walk-in closet and elegant coffered ceiling that adds architectural detail and character. Designed with convenience in mind, the second floor laundry features a stacked washer and dryer. The lower level provides plenty of space for a family room, home office or a gym. A rough-in for future bathroom has been conveniently added. Every detail of this exceptional home has been thoughtfully considered to deliver a stylish, comfortable and highly functional living experience.

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

Closing Costs

Mortgage Amount
$548,000
Land Transfer Taxes$10,175
Legal Fees (Est.)
$
Total cash required for closing$148,675

Total Monthly Obligation

$3,524/mo
Mortgage $2,763
Monthly Loss $2,797
Principal$727
Interest$2,036
Property Tax$386
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.8%28
10-Year IRR
9.7%
Returns Index
15.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$32,868/yr
NOI
$20,451/yr
Net Cash Flow
-$1,059/mo
Cash Margin
-38.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo45
Risk Index
23.4/ 100

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

Comparables

Properties near 235 Pisces Terrace

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.