3 Willowbrook Street, Cramahe

$759,292
3 Willowbrook Street

$759,292

New
18d
DetachedBungalow

3 Willowbrook Street, Cramahe

Total Monthly Obligation $3,438

Beds
3
Baths
2
Park
2
Sqft
1500-2000
DOM
18d
Score
19
Yield
4.7%
Cash on Cash
-1.2%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.8%
Property Type-Detached
MLS® Number-X13862900
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-44 × 129.3 ft
Listed on site-Oct 5, 2026
Style-Bungalow
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-Royal Lepage Proalliance Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-To be built
Neighbourhood-Rural Cramahe
Title-Residential Freehold

No agent assigned

The BJORN is a charming detached bungalow offering 3 bedrooms and 2 bathrooms with 1,655 sqft of living space, set on an oversized lot with no rear neighbours. Perfect for those seeking a spacious yet manageable living space and prefer single-level living with an open and inviting design. Enter through the private foyer, complete with a closet for storage. Ascend a few steps, and find yourself in the heart of the home, where the open-concept kitchen, dining and living room flow seamlessly together. From the living room, you can access the back deck, which offers peaceful views of the natural surroundings. The spacious primary bedroom retreat includes a walk-in closet and a luxurious ensuite bathroom complete with double sinks, along with views overlooking the private backyard. Two additional bedrooms and a full bathroom offer flexibility for family or guests. Nestled in the serene and welcoming community of Colborne and built by prestigious local builder Fidelity Homes. This home comes packed with quality finishes including: Maintenance-free, Energy Star-rated NorthStar vinyl windows with Low-E-Argon glass; 9-foot smooth ceilings on the main floor; Designer Logan interior doors with sleek black Weiser hardware; Craftsman-style trim package with 5 1/2 baseboards and elegant casings around windows and doors; Premium cabinetry; Quality vinyl plank flooring; Moen matte black water-efficient faucets in all bathrooms; Stylish, designer light fixtures throughout. Offering 7 Year TARION New Home Warranty. MOVE-IN READY IN SPRING 2027! LISTING PRICE REFLECTS EXPANDED HST NEW RESIDENTIAL REBATE FOR ELIGIBLE PURCHASERS. *Photos are from a previously built version of this model and are for illustration purposes only. Actual finishes and features may vary.

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

Closing Costs

Mortgage Amount
$624,442($17,008 CMHC)
Land Transfer Taxes$11,661
Legal Fees (Est.)
$
Total cash required for closing$165,019

Total Monthly Obligation

$3,524/mo
Mortgage $3,149
Monthly Loss $2,695
Principal$829
Interest$2,320
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-6.4%2
5-Year IRR
9.3%31
10-Year IRR
10.6%
Returns Index
17.7/ 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
$35,400/yr
NOI
$27,360/yr
Net Cash Flow
-$869/mo
Cash Margin
-29.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
82.2%14
Vacancy Buffer
2.7 mo45
Risk Index
23.0/ 100

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

Comparables

Properties near 3 Willowbrook 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.