653 Northdale Drive, Woodstock

$325,000
653 Northdale Drive

$325,000

New
23d
Condo Townhouse2-Storey

653 Northdale Drive, Woodstock

Total Monthly Obligation $1,876

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
700-799
DOM
23d
Score
23
Yield
6.2%
Cash on Cash
-0.4%
Cap Rate
4.5%
5Y IRR
15.2%
10Y IRR
14.3%
Property Type-Condo Townhouse
MLS® Number-X13846244
Beds-2
Bathrooms-1
Size-700-799 sqft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$1,020 (2025)
Maintenance-$280/mo
Locker-None
Parking-1 - None
Basement-Unfinished
Heating-Forced Air (Electric)
Brokerage-Royal Lepage Triland Realty Brokerage
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Wood
Foundation-Concrete Block
Possession-Immediate
Neighbourhood-Woodstock - North
Title-Residential Condo & Other

No agent assigned

Discover this pristine 2-bedroom townhome condo in a prime North Woodstock location, steps from Northdale School - perfect for first-time buyers seeking value and style. The sleek kitchen features stainless steel appliances and generous cabinetry, flowing into a bright living room with patio doors that open to a cozy private outdoor retreat. Upstairs, two spacious bedrooms share a beautifully updated 4-piece bathroom. The clean, unfinished basement awaits your vision, whether a future rec room, retro lounge, or ample storage. Enjoy leisurely walks through the tree-lined neighborhood or explore nearby conservation trails. With quick access to Highways 401/403 and Toyota, this home blends convenience with a low-maintenance condo lifestyle, complete with a private patio and exclusive parking. See this Woodstock gem for yourself, youll love the possibilities!

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

Closing Costs

Mortgage Amount
$260,000
Land Transfer Taxes$3,350
Legal Fees (Est.)
$
Total cash required for closing$69,850

Total Monthly Obligation

$1,876/mo
Mortgage $1,311
Monthly Loss $1,531
Principal$345
Interest$966
Property Tax$85
Condo Fees$280
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.2%2
5-Year IRR
10.9%41
10-Year IRR
11.4%
Returns Index
21.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$20,184/yr
NOI
$11,386/yr
Net Cash Flow
-$362/mo
Cash Margin
-21.5%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
5.1 mo84
Risk Index
37.8/ 100

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

Comparables

Properties near 653 Northdale 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.