96 Maple Avenue W, New Tecumseth

$729,900
96 Maple Avenue W

$729,900

Price Change
30d
DetachedBacksplit 3

96 Maple Avenue W, New Tecumseth

Total Monthly Obligation $3,662

Beds
2
Baths
2
Park
6
Sqft
1100-1500
DOM
30d
Score
17
Yield
4.3%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-N13821358
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-50 × 150.75 ft
Listed on site-Sep 23, 2026
Style-Backsplit 3
Building Type-Detached
Taxes-$4,115 (2025)
Parking-8 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-Flex
Neighbourhood-Beeton
Title-Residential Freehold

No agent assigned

Pride of ownership is evident in this lovingly maintained 3-level backsplit! Located on a quiet dead-end street in the heart of charming Beeton, this home features a huge, private, pool-sized lot (50 x 150 ft) with no neighbours behind. Inside, the functional layout offers comfortable living and presents a wonderful opportunity to bring your vision and add your own personal cosmetic touches. The kitchen features quartz countertops (2016) and an updated appliance package, including a newer Bosch dishwasher (2026), Samsung fridge (2025), and Samsung range (2021). Originally a 3-bedroom layout, the upper level has been converted into 2 spacious bedrooms but can easily be converted back to suit a growing family's needs. Step outside to enjoy the tranquil backyard from your covered two-tier deck-perfect for relaxing or entertaining. Enjoy incredible peace of mind with major exterior and mechanical updates already completed: roof, siding, eavestroughs, soffits, upgraded insulation, windows, and exterior doors (all 2019), plus a reliable furnace (2014). Additional features include a Maytag washer/dryer (2019), garage door opener (2022), and smart home tech (Ring doorbell & backyard cameras). Great commuter location close to Hwys 400, 27, 50 & 9!

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

Closing Costs

Mortgage Amount
$583,920
Land Transfer Taxes$11,073
Legal Fees (Est.)
$
Total cash required for closing$158,553

Total Monthly Obligation

$3,662/mo
Mortgage $2,944
Monthly Loss $2,887
Principal$775
Interest$2,169
Property Tax$343
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.7%21
10-Year IRR
8.8%
Returns Index
12.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$31,200/yr
NOI
$19,465/yr
Net Cash Flow
-$1,322/mo
Cash Margin
-50.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
22.3/ 100

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

Comparables

Properties near 96 Maple Avenue 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.