3202 Vivian Line 47, Stratford

$399,900
3202 Vivian Line 47

$399,900

New
23d
Condo Apartment1 Storey/Apt

3202 Vivian Line 47, Stratford

Total Monthly Obligation $2,235

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
23d
Score
24
Yield
6.4%
Cash on Cash
1.0%
Cap Rate
4.8%
5Y IRR
16.4%
10Y IRR
15.3%
Property Type-Condo Apartment
MLS® Number-X13845022
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Sep 30, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$1,600.57 (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 #47 offers a well-designed 860 sq. ft one-bedroom plus den layout, ideal for those seeking flexibility, comfort, and modern living. The open-concept design features a spacious living and dining area that flows seamlessly, creating an inviting space for both everyday living and entertaining. A dedicated den makes this unit perfect for anyone working from home, providing a quiet and functional space for a home office or study. With no stairs, this unit offers added convenience and accessibility, making it an excellent option for professionals, downsizers, or anyone looking for easy, single-level living. These are quality-built homes, and it's 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 are included, along with the peace of mind of a 7-year Tarion New Home Warranty.

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

Closing Costs

Mortgage Amount
$319,920
Land Transfer Taxes$4,474
Legal Fees (Est.)
$
Total cash required for closing$85,954

Total Monthly Obligation

$2,235/mo
Mortgage $1,613
Monthly Loss $1,810
Principal$424
Interest$1,189
Property Tax$133
Condo Fees$288
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.3%3
5-Year IRR
12.3%52
10-Year IRR
12.5%
Returns Index
27.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$25,656/yr
NOI
$15,632/yr
Net Cash Flow
-$310/mo
Cash Margin
-14.5%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8115
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo73
Risk Index
35.4/ 100

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

Comparables

Properties near 3202 Vivian Line 47

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.