73 Prince Phillip Boulevard, North Dumfries

$669,000
73 Prince Phillip Boulevard

$669,000

New
3d
Att/Row/Townhouse2-Storey

73 Prince Phillip Boulevard, North Dumfries

Total Monthly Obligation $3,436

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
3d
Score
18
Yield
4.5%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.6%
Property Type-Att/Row/Townhouse
MLS® Number-X14096812
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-22.52 × 103.79 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$4,349.14 (2026)
Parking-2 - Built-In
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REALTY SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Welcome to 73 Prince Philip Blvd in charming Ayr! This nearly new home, crafted by the esteemed Cachet Homes, boasts a thoughtfully designed layout that emphasizes both comfort and functionality. The open-concept main floor is perfect for modern living and entertaining, while the three generously sized bedrooms on the second floor offer ample space for relaxation and privacy. The master bedroom features a 5 pc ensuite and a walk-in closet. Set in a serene neighborhood, this home provides a tranquil retreat with convenient access to Hwy 401 and proximity to the picturesque Nith River. Its a perfect blend of peace and practicality, making it an ideal place for anyone seeking a lovely, well-located residence.

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

Closing Costs

Mortgage Amount
$535,200
Land Transfer Taxes$9,855
Legal Fees (Est.)
$
Total cash required for closing$145,155

Total Monthly Obligation

$3,436/mo
Mortgage $2,699
Monthly Loss $2,726
Principal$710
Interest$1,988
Property Tax$362
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.0%23
10-Year IRR
9.1%
Returns Index
13.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$30,396/yr
NOI
$18,507/yr
Net Cash Flow
-$1,156/mo
Cash Margin
-45.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
23.5/ 100

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

Comparables

Properties near 73 Prince Phillip Boulevard

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.