27 Aspen Valley Crescent, Guelph

$799,999
27 Aspen Valley Crescent

$799,999

New
6d
DetachedBungalow

27 Aspen Valley Crescent, Guelph

Total Monthly Obligation $4,133

Beds
4
Baths
2
Park
4
Sqft
700-1100
DOM
6d
Score
16
Yield
3.6%
Cash on Cash
-9.6%
Cap Rate
2.5%
5Y IRR
8.1%
10Y IRR
8.7%
Property Type-Detached
MLS® Number-X14089970
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-52 × 108 ft
Listed on site-Oct 17, 2026
Style-Bungalow
Building Type-Detached
Age-31-50
Taxes-$6,374 (2026)
Parking-5 - Attached
Basement-Apartment, Separate Entrance, Walk-Up
Heating-Forced Air (Gas)
Brokerage-Coldwell Banker Neumann Real Estate
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60-89 days
Neighbourhood-Kortright West
Title-Residential Freehold

No agent assigned

Solid bungalow with legal accessory apartment! Sitting on a mature, tree-lined street in an established neighbourhood, this thoughtfully updated bungalow offers the perfect combination of comfortable living and income potential! Lovingly maintained and showing beautifully, the bright and spacious main level features approximately 1,000 square feet of living space, two bedrooms, a stylish updated kitchen, modern finishes and carpet-free flooring. Beautiful stone driveway and walkways add to the home's curb appeal, while the fully fenced backyard, complete with a deck, providing a wonderful space to relax, entertain or enjoy some privacy. The fully self-contained accessory apartment offers an incredible opportunity to offset your mortgage or accommodate extended family. With its own full kitchen, bathroom, separate entrance, dedicated laundry, separate hydro service and thoughtfully designed sound-insulating ceilings, this bright lower-level space offers comfort and independence. Even better, the apartment is currently tenanted and generating $2,100 per month in rental income! The tenants also enjoy their own dedicated outdoor sitting area and side yard, creating a great setup for both households. With four bedrooms, two full kitchens, two bathrooms, separate laundry facilities and outdoor spaces for both units, this is a property that offers flexibility for today and possibilities for tomorrow. Whether you're looking to live upstairs and enjoy the benefits of rental income, accommodate family or add to your investment portfolio, 27 Aspen Valley is a fantastic opportunity! Located minutes to the U of G, steps to LCBO, Shoppers Drug Mart, Stone Road Mall and minutes all the amenities you could need!

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

Closing Costs

Mortgage Amount
$639,999
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$4,133/mo
Mortgage $3,227
Monthly Loss $3,284
Principal$849
Interest$2,378
Property Tax$531
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.7%0
5-Year IRR
4.9%11
10-Year IRR
6.7%
Returns Index
6.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$28,932/yr
NOI
$15,165/yr
Net Cash Flow
-$1,963/mo
Cash Margin
-81.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.393
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo37
Risk Index
19.6/ 100

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

Comparables

Properties near 27 Aspen Valley 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.