821 Danbury Crescent, Sarnia

$724,900
821 Danbury Crescent

$724,900

New
14d
Detached2-Storey

821 Danbury Crescent, Sarnia

Total Monthly Obligation $3,675

HausQ Valuation Report
Beds
4
Baths
4
Park
4
Sqft
1500-2000
DOM
14d
Score
36
Yield
7.4%
Cash on Cash
8.4%
Cap Rate
6.4%
5Y IRR
22.4%
10Y IRR
20.3%
Property Type-Detached
MLS® Number-X14033200
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-45 × 156 ft
Listed on site-Oct 9, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,508 (2025)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER SOUTHWEST REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-90 DAYS NEG
Neighbourhood-Sarnia
Title-Residential Freehold

No agent assigned

With plenty of space inside and out, 821 Danbury Cres offers a layout ready for family living and entertaining. Located on a quiet Crescent in the Wiltshire neighbourhood, this 4-bedroom, 4-bathroom, two-storey home features a spacious main level with two separate living spaces, a formal dining room, an eat-in kitchen area, and a convenient powder room. Upstairs, you'll find four bedrooms and a main bathroom, with the primary bedroom featuring its own ensuite. The lower level offers additional flexibility with a second kitchen, living space, 3pc bathroom, laundry and storage. When it's time to head outside, the large backyard provides plenty of room to gather, garden, or relax on the generous patio. Newer furnace and AC, as well as a new roof in June 2026. A shed offers convenient storage, while the two-car garage provides plenty of room for parking and everyday needs.

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

Closing Costs

Mortgage Amount
$579,920
Land Transfer Taxes$10,973
Legal Fees (Est.)
$
Total cash required for closing$157,453

Total Monthly Obligation

$3,675/mo
Mortgage $2,924
Monthly Loss $2,905
Principal$769
Interest$2,155
Property Tax$376
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.5%43
Cash-on-Cash
2.9%14
5-Year IRR
18.0%86
10-Year IRR
17.0%
Returns Index
48.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
36/ 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
$54,000/yr
NOI
$39,592/yr
Net Cash Flow
$375/mo
Cash Margin
8.3%21
Cash Flow Index
20.9/ 100
Risk Profile
Weight: 20%
DSCR
1.1338
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo41
Risk Index
32.6/ 100

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

Comparables

Properties near 821 Danbury Crescent

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.