328 Hawthorne Street, Saugeen Shores

$1,199,900
328 Hawthorne Street

$1,199,900

New
21d
DetachedBungalow

328 Hawthorne Street, Saugeen Shores

Total Monthly Obligation $5,215

Beds
4
Baths
3
Park
4
Sqft
1500-2000
DOM
21d
Score
15
Yield
2.8%
Cash on Cash
-9.5%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.8%
Property Type-Detached
MLS® Number-X13858098
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-59 × 124.66 ft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached
Parking-6 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-Royal LePage Exchange Realty Co.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Stone, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-New Build approx 6 months
Neighbourhood-Saugeen Shores
Title-Residential Freehold

No agent assigned

The Vienna Signature Edition by Walker Homes, currently under construction on a premium 60-foot lot. This 1,667 sq. ft. bungalow features 9' ceilings, 3 bedrooms and 2 baths on the main floor, plus a fully finished lower level with 4th bedroom, full bath, recreation space, games area, children's nook and custom wet bar. The professionally curated interior, by Lynne James by Design, includes custom Pistachio maple cabinetry, 42" uppers to the ceiling, angled wood range hood, premium stone surfaces, 7" brushed white-oak hardwood, upgraded lighting, luxury ensuite with double vanity, Riobel fixtures, glass shower and Caesarstone porcelain detailing. Additional Signature upgrades include extensive custom cabinetry, fireplace, upgraded tile and stone, coloured Pollard windows and doors, upgraded garage door and EV-charger conduit. Approx. $300,000 in purchaser-equivalent Signature upgrades. HST included for qualifying purchasers who assign the applicable rebate to the Seller on closing. Homes over $1,000,000 are subject to a small HST adjustment.

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

Closing Costs

Mortgage Amount
$959,920
Land Transfer Taxes$20,473
Legal Fees (Est.)
$
Total cash required for closing$261,953

Total Monthly Obligation

$5,215/mo
Mortgage $4,840
Monthly Loss $3,941
Principal$1,274
Interest$3,566
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.7%0
5-Year IRR
5.5%12
10-Year IRR
7.0%
Returns Index
7.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$33,000/yr
NOI
$25,200/yr
Net Cash Flow
-$2,740/mo
Cash Margin
-99.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
16.9/ 100

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

Comparables

Properties near 328 Hawthorne Street

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.