181 Dallan Drive, Guelph

$1,079,990
181 Dallan Drive

$1,079,990

New
23d
Detached2-Storey

181 Dallan Drive, Guelph

Total Monthly Obligation $5,345

Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
23d
Score
19
Yield
5.0%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Detached
MLS® Number-X13845922
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-44.25 × 106.16 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$7,365.88 (2025)
Parking-5 - Attached
Basement-Separate Entrance, Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX PREMIER INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Pineridge/Westminster Woods
Title-Residential Freehold

No agent assigned

Welcome to 181 Dallan Drive-a stunning 4-bedroom, 2,371 sq ft all brick detached home in highly desirable South Guelph, ideally located near Clair & Gordon and directly across from a park. Situated on a premium corner lot, this home offers the perfect balance of family living, convenience, and future potential. Only approximately 10 minutes to the University of Gulph and 7 minutes to Highway 401, with walking access to major amenities including grocery stores restaurants, gyms, shopping, movie theatre and South End Community Centre. Inside, you'll find spacious sun-filled principal rooms, all wood flooring through, and a beautifully designed white kitchen featuring an accent island and stylish offset backsplash. The separate side entrance to the basement creates excellent potential for an in-law suite or future income opportunity, complete with large bright windows. Basement framing, insulation, and electrical work have already been completed. Rare opportunity to own a spacious family home in one of Guelph's fastest-growing and most sought-after communities.

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

Closing Costs

Mortgage Amount
$863,992
Land Transfer Taxes$18,075
Legal Fees (Est.)
$
Total cash required for closing$235,573

Total Monthly Obligation

$5,345/mo
Mortgage $4,356
Monthly Loss $4,199
Principal$1,146
Interest$3,210
Property Tax$614
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.8%1
5-Year IRR
10.2%37
10-Year IRR
10.7%
Returns Index
19.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$53,640/yr
NOI
$36,410/yr
Net Cash Flow
-$1,322/mo
Cash Margin
-29.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
18.6/ 100

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

Comparables

Properties near 181 Dallan Drive

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.