525 Irving Street, Pembroke

$424,900
525 Irving Street

$424,900

New
2d
DetachedBungalow

525 Irving Street, Pembroke

Total Monthly Obligation $2,450

Beds
4
Baths
2
Park
4
Sqft
700-1100
DOM
2d
Score
25
Yield
7.1%
Cash on Cash
4.2%
Cap Rate
5.5%
5Y IRR
18.9%
10Y IRR
17.3%
Property Type-Detached
MLS® Number-X14101774
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-60 × 120 ft
Listed on site-Oct 21, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,332 (2026)
Parking-4 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE EDMONDS & ASSOCIATES
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Late Nov/Early Dec Preferred
Neighbourhood-530 - Pembroke
Title-Residential Freehold

No agent assigned

Welcome to this move in ready brick bungalow, ideally situated on a spacious corner lot in a desirable, family friendly neighbourhood. The main floor features a bright, open concept layout seamlessly connecting the kitchen, living room, and dining area. The kitchen offers plenty of counter space, ample room for meal preparation, and a large centre island that provides additional workspace and seating. All appliances are included, making your move that much easier. Three well appointed bedrooms and a full bathroom complete the main level. The fully finished basement adds even more versatility to the home, featuring a sprawling rec room and additional fourth bedroom providing flexibility for a growing family, overnight guests, or a home office. A convenient half bathroom and a large utility/storage room round out the lower level, ensuring plenty of room for all your storage needs. Outside, the spacious corner lot offers added outdoor space, while the fenced-in backyard provides a great setting for children, pets, summer barbecues, and enjoying the warmer months.

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

Closing Costs

Mortgage Amount
$339,920
Land Transfer Taxes$4,973
Legal Fees (Est.)
$
Total cash required for closing$91,453

Total Monthly Obligation

$2,450/mo
Mortgage $1,714
Monthly Loss $1,999
Principal$451
Interest$1,263
Property Tax$361
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.6%4
5-Year IRR
13.7%62
10-Year IRR
13.6%
Returns Index
32.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$30,000/yr
NOI
$18,168/yr
Net Cash Flow
-$200/mo
Cash Margin
-8.0%1
Cash Flow Index
1.0/ 100
Risk Profile
Weight: 20%
DSCR
0.8819
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
34.7/ 100

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

Comparables

Properties near 525 Irving 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.