21 Summerwill Street, Huntsville

$613,587
21 Summerwill Street

$613,587

New
2d
Att/Row/Townhouse2-Storey

21 Summerwill Street, Huntsville

Total Monthly Obligation $2,850

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
2d
Score
27
Yield
6.3%
Cash on Cash
5.8%
Cap Rate
5.8%
5Y IRR
20.2%
10Y IRR
18.4%
Property Type-Att/Row/Townhouse
MLS® Number-X14101470
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-32.8 × 121.39 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-New
Parking-2 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-Coldwell Banker Thompson Real Estate
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Spring 2027
Neighbourhood-Chaffey
Title-Residential Freehold

No agent assigned

Welcome to a growing, newly established community by respected builder Devonleigh Homes. This two-storey end unit townhouse offers a functional layout, modern finishes, and numerous upgrades included in the purchase price. The main floor features a welcoming foyer, two-piece powder room, and direct garage access. The open-concept kitchen, breakfast area, and great room create an inviting space. Hardwood flooring runs throughout these areas, complemented by 10 pot lights: 6 in the great room and 4 in the kitchen.The upgraded kitchen features an island with an extended breakfast bar and upgraded cabinetry, crown moulding on upper cabinets, under-cabinet valance lighting, and upgraded kitchen faucet and range hood. Upgraded interior door hardware and a stained upgraded railing add further style throughout the home. Upstairs, the primary bedroom offers double-door entry, a spacious walk-in closet, and a three-piece ensuite with an enlarged shower, upgraded faucet package, and upgraded vanity cabinet. Two additional bedrooms provide flexible space for family, guests, or a home office, alongside a four-piece main bathroom also with upgraded cabinets.The unfinished basement offers future development potential and additional storage, with an upgraded 56" x 24" window and three-piece bathroom rough-in. Mechanical features include a natural gas forced-air furnace and rental hot water tank. Municipal water and sewer, high-speed internet availability, and curb side garbage collection add convenience. The exterior combines brick, stone, and vinyl siding for timeless curb appeal. With these valuable upgrades included, this home offers comfort, functionality, and excellent value in an emerging neighbourhood.

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

Closing Costs

Mortgage Amount
$504,614($13,744 CMHC)
Land Transfer Taxes$8,747
Legal Fees (Est.)
$
Total cash required for closing$132,964

Total Monthly Obligation

$2,919/mo
Mortgage $2,544
Monthly Loss $2,250
Principal$670
Interest$1,875
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.9%37
Cash-on-Cash
-0.4%7
5-Year IRR
14.2%66
10-Year IRR
14.5%
Returns Index
36.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$38,400/yr
NOI
$30,060/yr
Net Cash Flow
-$39/mo
Cash Margin
-1.2%4
Cash Flow Index
3.7/ 100
Risk Profile
Weight: 20%
DSCR
0.9826
LTV Ratio
82.2%14
Vacancy Buffer
3.2 mo55
Risk Index
31.5/ 100

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

Comparables

Properties near 21 Summerwill Street

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.