244 Willow Aster Circle, Orleans - Cumberland and Area

$585,000
244 Willow Aster Circle

$585,000

New
4d
Att/Row/Townhouse2-Storey

244 Willow Aster Circle, Orleans - Cumberland and Area

Total Monthly Obligation $3,103

Beds
3
Baths
4
Park
2
Sqft
1100-1500
DOM
4d
Score
21
Yield
5.6%
Cash on Cash
-0.6%
Cap Rate
4.4%
5Y IRR
15.1%
10Y IRR
14.2%
Property Type-Att/Row/Townhouse
MLS® Number-X14092236
Beds-3
Bathrooms-4
Size-1100-1500 sqft
Lot Size-21.33 × 82.02 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,414.18 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK LAFONTAINE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-1117 - Avalon West
Title-Residential Freehold

No agent assigned

A three bedroom townhome with 3.5 baths, hardwood throughout and a finished basement? Check, check, check! Welcome to this great townhome in Avalon West, where the layout works and the extras make a difference. The open-concept main floor features hardwood flooring throughout the living, dining and kitchen areas, a gas fireplace plus a bright white kitchen with quartz countertops and stainless steel appliances. Hardwood stairs bring you to the second level where you'll find three good-sized bedrooms, all with hardwood too! (2023). The primary has two closets, including a walk-in, plus a 3-piece ensuite with a walk-in shower. Need more space? The fully finished (2021) soundproofed basement has practical vinyl flooring and a contemporary 3-piece bathroom. And don't miss the little hideaway nook beside the stairs - a perfect spot for kids to make their own! Outside, smart interlocking extends across the length of the driveway, while the fenced backyard offers a wood shed and raised garden bed. Bonus: the home is generator-ready, with the connection and sub-panel already installed.A great mix of practical features, extra space and thoughtful touches.

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

Closing Costs

Mortgage Amount
$468,000
Land Transfer Taxes$8,175
Legal Fees (Est.)
$
Total cash required for closing$126,675

Total Monthly Obligation

$3,103/mo
Mortgage $2,360
Monthly Loss $2,482
Principal$621
Interest$1,739
Property Tax$368
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.1%2
5-Year IRR
10.9%42
10-Year IRR
11.3%
Returns Index
21.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$32,904/yr
NOI
$20,699/yr
Net Cash Flow
-$635/mo
Cash Margin
-23.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
27.0/ 100

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

Comparables

Properties near 244 Willow Aster Circle

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.