77 Munro St West Street W, Brock

$579,000
77 Munro St West Street W

$579,000

New
53d
Detached2-Storey

77 Munro St West Street W, Brock

Total Monthly Obligation $2,976

Beds
2
Baths
2
Park
2
Sqft
1100-1500
DOM
53d
Score
18
Yield
4.3%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-N13726618
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-82.5 × 66 ft
Listed on site-Aug 31, 2026
Style-2-Storey
Building Type-Detached
Taxes-$3,191.32 (2026)
Parking-3 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-LPT REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Block, Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Cannington
Title-Residential Freehold

No agent assigned

Welcome To 77 Munro St W - A Charming 2-Storey Home In The Heart Of Cannington, One Of Durham Region's Most Beloved Small Towns! Offering Over 1,300 Sq. Ft. Of Thoughtfully Updated And Lovingly Maintained Living Space, This Home Is The Perfect Fit For Growing Families Seeking Comfort And A Strong Sense Of Community. The Bright And Inviting Main Level Features A Large Eat-In Kitchen That Flows Seamlessly Into The Main Living Room, Leading Through To A Dedicated Laundry Space. Upstairs, The Spacious Primary Bedroom Serves As A True Retreat, Complete With A 3-Piece Ensuite, Walk-In Closet, And Ample Room For A Cozy Sitting Area Or Nursery Setup. The Second Bedroom Is Equally Generous In Size, With Both Rooms Flooded With Natural Light. Handymen And Hobbyists Will Love The Garage, Featuring A Built-In Workshop Equipped With 200-Amp Service And Its Own Mini Fridge. Step Outside To A Backyard Built For Entertaining Or Simply Unwinding After A Long Day. Enjoy The Peace Of Mind That Comes With Full Municipal Services, Plus The Convenience Of Being Just Steps From Schools, Parks, The Local Community Centre, And Vibrant Downtown Cannington. BONUS UPDATES: Waterproofing (June 2026), New Back Stairs (June 2026), Freshly Painted (June 2026), Furnace Replaced (2024), Roof Replaced (2020).

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

Closing Costs

Mortgage Amount
$463,200
Land Transfer Taxes$8,055
Legal Fees (Est.)
$
Total cash required for closing$125,355

Total Monthly Obligation

$2,976/mo
Mortgage $2,336
Monthly Loss $2,362
Principal$615
Interest$1,721
Property Tax$266
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.3%20
10-Year IRR
8.5%
Returns Index
11.2/ 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
$25,056/yr
NOI
$14,859/yr
Net Cash Flow
-$1,097/mo
Cash Margin
-52.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo55
Risk Index
26.2/ 100

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

Comparables

Properties near 77 Munro St West Street W

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.