361 Angela Crescent, Cornwall

$479,900
361 Angela Crescent

$479,900

New
8d
DetachedBacksplit 4

361 Angela Crescent, Cornwall

Total Monthly Obligation $2,701

Beds
4
Baths
2
Park
4
Sqft
700-1100
DOM
8d
Score
28
Yield
7.4%
Cash on Cash
6.0%
Cap Rate
5.9%
5Y IRR
20.4%
10Y IRR
18.6%
Property Type-Detached
MLS® Number-X14084452
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-62.48 × 106.16 ft
Listed on site-Oct 15, 2026
Style-Backsplit 4
Building Type-Detached
Taxes-$4,685 (2026)
Parking-6 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX AFFILIATES MARQUIS LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-717 - Cornwall
Title-Residential Freehold

No agent assigned

Welcome to 361 Angela Crescent! This well-maintained split-level bungalow is tucked away on a quiet, family-friendly crescent, offering a great setting for the kids to ride their bikes while still being just steps from excellent schools and everyday amenities. Inside, you'll immediately appreciate the beautiful hardwood flooring and practical layout. The main level features a bright living room, dining room, and kitchen, while three comfortable bedrooms and a full bathroom are located just a few steps upstairs, providing convenient separation from the main living space.The lower level offers even more room to spread out, featuring a spacious family room with large windows, a fourth bedroom, and a second full bathroom. Whether you have kids looking for a space of their own, need accommodations for guests, or simply want the perfect spot for movie nights, this level offers plenty of flexibility. An additional sub-basement provides excellent storage along with a dedicated laundry area.Outside, enjoy a peaceful backyard complete with a large deck that's perfect for entertaining, relaxing, or enjoying summer evenings. The property also backs directly onto St. Peter's Elementary School, adding even more convenience for families.A fantastic combination of location, space, and functionality in a welcoming neighbourhood. Furnace, AC, Hot water on demand (2020) As per Form 244, all offers are to contain a 24-hour irrevocable clause.

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

Closing Costs

Mortgage Amount
$383,920
Land Transfer Taxes$6,073
Legal Fees (Est.)
$
Total cash required for closing$103,553

Total Monthly Obligation

$2,701/mo
Mortgage $1,936
Monthly Loss $2,192
Principal$509
Interest$1,426
Property Tax$390
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.7%35
Cash-on-Cash
-0.5%7
5-Year IRR
15.4%73
10-Year IRR
15.0%
Returns Index
39.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$35,460/yr
NOI
$22,729/yr
Net Cash Flow
-$42/mo
Cash Margin
-1.4%4
Cash Flow Index
3.6/ 100
Risk Profile
Weight: 20%
DSCR
0.9825
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
34.5/ 100

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

Comparables

Properties near 361 Angela 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.