5 Hoylake Road, St. Thomas

$609,000
5 Hoylake Road

$609,000

New
2d
Att/Row/Townhouse2-Storey

5 Hoylake Road, St. Thomas

Total Monthly Obligation $2,832

Beds
5
Baths
4
Park
2
Sqft
1500-2000
DOM
2d
Score
23
Yield
5.2%
Cash on Cash
1.2%
Cap Rate
4.8%
5Y IRR
16.5%
10Y IRR
15.4%
Property Type-Att/Row/Townhouse
MLS® Number-X14102184
Beds-5
Bathrooms-4
Size-1500-2000 sqft
Lot Size-28 × 129 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-New
Parking-3 - Attached
Basement-Apartment, Full, Separate Entrance, Walk-Up
Heating-Baseboard (Electric)
Brokerage-Royal Lepage R.E. Wood Realty Brokerage
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-North
Exterior-Hardboard, Shingle
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-St. Thomas
Title-Residential Freehold

No agent assigned

A new approach to home ownership has arrived in St. Thomas. This thoughtfully designed new-build residence was created for the modernhousing market, combining a beautiful family home with a completely separate, legal 1-bedroom secondary dwelling. This isn't simply a finishedbasement-the 781 sq. ft. lower residence was purpose-built as a self-contained living space, giving you incredible flexibility from day one. Live inthe spacious 1,858 sq. ft. main residence while renting the lower unit, provide an independent home for a family member, or add a turnkeyincome property to your investment portfolio. At a time when both rents and mortgage payments have become increasingly expensive, theability to generate substantial rental income from your own property offers a new solution to affordability-potentially bringing your effectivemonthly housing costs closer to, or even below, the cost of renting a comparable home while building equity in something you own. With over2,600 sq. ft. of combined finished living space, these homes also feature 9' main-floor ceilings, impressive 8' doors, hard-surface countertops,walk-in closets, an attached garage and a dedicated work-from-home office. Located on a deep lot in desirable Shaw Valley, close to schools,childcare and just a short drive to Port Stanley. Two living spaces. One property. A smarter way to own.

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

Closing Costs

Mortgage Amount
$487,200
Land Transfer Taxes$8,655
Legal Fees (Est.)
$
Total cash required for closing$131,955

Total Monthly Obligation

$2,832/mo
Mortgage $2,457
Monthly Loss $2,185
Principal$646
Interest$1,810
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-4.0%3
5-Year IRR
12.4%53
10-Year IRR
12.4%
Returns Index
27.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$31,896/yr
NOI
$24,206/yr
Net Cash Flow
-$439/mo
Cash Margin
-16.5%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8215
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo57
Risk Index
30.3/ 100

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

Comparables

Properties near 5 Hoylake Road

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.