164 Gordon Drive, North Bay

$469,900
164 Gordon Drive

$469,900

New
7d
DetachedSidesplit

164 Gordon Drive, North Bay

Total Monthly Obligation $2,590

Beds
3
Baths
2
Park
3
Sqft
700-1100
DOM
7d
Score
28
Yield
7.2%
Cash on Cash
5.7%
Cap Rate
5.8%
5Y IRR
20.1%
10Y IRR
18.4%
Property Type-Detached
MLS® Number-X14085368
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-60 × 125 ft
Listed on site-Oct 16, 2026
Style-Sidesplit
Building Type-Detached
Age-51-99
Taxes-$3,838 (2026)
Parking-3 - None
Basement-Crawl Space, Partial Basement, Partially Finished, Walk-Up
Heating-Forced Air (Gas)
Brokerage-Century 21 Blue Sky Region Realty Inc., Brokerage
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Wood
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-ask realtor
Neighbourhood-Widdifield
Title-Residential Freehold

No agent assigned

Welcome to 164 Gordon Drive, a beautifully maintained brick sidesplit in North Bay's sought-after Widdifield neighbourhood. This inviting three-bedroom, two-bathroom home offers a comfortable blend of modern updates, practical layout, and a location that makes everyday living easy. Families will appreciate being within walking distance of École Publique Héritage, Maple View Public School, and École Secondaire Publique Odyssée-an exceptional cluster of nearby schools rarely found in one area. The home features a warm, welcoming interior with gleaming hardwood and modern laminate flooring that provide both style and easy maintenance. The layout offers bright, functional living spaces, and the large crawlspace delivers excellent storage for seasonal items and family gear. Forced-air natural gas heating and central air conditioning ensure year-round comfort. Outside, the fully fenced backyard is a standout feature. With a spacious deck, patio, and plenty of room for a pool, trampoline, or firepit, it's an ideal space for children, pets, and outdoor entertaining. The neighbourhood's convenience adds even more value-close to Northgate Shopping Centre, grocery stores, restaurants, Laurentian Ski Hill, and quick highway access. 164 Gordon Drive offers the perfect balance of comfort, location, and lifestyle, making it an exceptional opportunity for growing families in one of North Bay's most desirable areas.

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

Closing Costs

Mortgage Amount
$375,920
Land Transfer Taxes$5,873
Legal Fees (Est.)
$
Total cash required for closing$101,353

Total Monthly Obligation

$2,590/mo
Mortgage $1,895
Monthly Loss $2,091
Principal$499
Interest$1,397
Property Tax$320
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.8%6
5-Year IRR
15.1%72
10-Year IRR
14.7%
Returns Index
37.9/ 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
$33,600/yr
NOI
$21,902/yr
Net Cash Flow
-$70/mo
Cash Margin
-2.5%3
Cash Flow Index
2.9/ 100
Risk Profile
Weight: 20%
DSCR
0.9624
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo63
Risk Index
35.1/ 100

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

Comparables

Properties near 164 Gordon 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.