824 DEVONSHIRE Avenue, Woodstock

$549,900
824 DEVONSHIRE Avenue

$549,900

New
7d
DetachedBungalow

824 DEVONSHIRE Avenue, Woodstock

Total Monthly Obligation $2,912

Beds
4
Baths
2
Park
4
Sqft
700-1100
DOM
7d
Score
22
Yield
6.0%
Cash on Cash
1.1%
Cap Rate
4.8%
5Y IRR
16.4%
10Y IRR
15.3%
Property Type-Detached
MLS® Number-X14087612
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-50.09 × 120.28 ft
Listed on site-Oct 16, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$3,827 (2026)
Parking-4 - None
Basement-Finished, Full
Heating-Heat Pump (Electric)
Brokerage-Revel Realty Inc Brokerage
Cooling-Other
Laundry-No
Fireplace-Yes
Pool-Above Ground
Facing-South
Exterior-Stone, Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Woodstock - North
Title-Residential Freehold

No agent assigned

Welcome Home to 824 Devonshire Avenue, in desirable North Woodstock. This 3+1 bedroom bungalow features 2 full washrooms, plenty of updates and an incredible backyard space to call your own. Step into your private backyard complete with covered patio, above ground heated pool and 10x16 shed for your tinkering or storage needs. Many updates including: Roof (2023), Water Softener (2023), On Demand Water Heater (2020), Concrete Patio (2021), Shed (2022), Paint (2023), Kitchen update (2023), Basement Bathroom (2021) and more! With all the amenities steps from your front door, and most updates already done, you don't want to miss this opportunity!

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

Closing Costs

Mortgage Amount
$439,920
Land Transfer Taxes$7,473
Legal Fees (Est.)
$
Total cash required for closing$118,953

Total Monthly Obligation

$2,912/mo
Mortgage $2,218
Monthly Loss $2,328
Principal$584
Interest$1,634
Property Tax$319
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%25
Cash-on-Cash
-4.6%3
5-Year IRR
12.0%50
10-Year IRR
12.2%
Returns Index
26.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$32,796/yr
NOI
$21,189/yr
Net Cash Flow
-$452/mo
Cash Margin
-16.6%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8014
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
29.3/ 100

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

Comparables

Properties near 824 DEVONSHIRE Avenue

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.