5 Daffodil Road, Springwater

$923,806
5 Daffodil Road

$923,806

New
22d
Detached2-Storey

5 Daffodil Road, Springwater

Total Monthly Obligation $4,101

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
2500-3000
DOM
22d
Score
18
Yield
4.3%
Cash on Cash
-2.5%
Cap Rate
4.0%
5Y IRR
13.6%
10Y IRR
13.0%
Property Type-Detached
MLS® Number-S13848280
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-43.7 × 98.5 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-4 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-PIVOT REAL ESTATE GROUP
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-30/60/TBA days
Neighbourhood-Midhurst
Title-Residential Freehold

No agent assigned

Welcome to Midhurst Valley by Sundance Homes. Over approx 2900 sf. of living space. 4 Bed w/ 3.5 Baths. Great Family Home in First Phase of Master Planned Community. Quick Access to Hwy 400. Sleek Modern Exterior Finishes. 9Ft Ceilings on Main, Open Concept, Sun filled bright kitchen w/ extended height upper cabinetry. 4 generous size rooms with plenty of closet space, primary ensuite with a free standing Soaker Tub & Much More. Your New Home Awaits You!Price is net of the enhanced HST rebate from the government.Taxes Not Yet Assessed. Some photos may have been digitally enhanced for reference Only.

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

Closing Costs

Mortgage Amount
$759,738($20,693 CMHC)
Land Transfer Taxes$14,951
Legal Fees (Est.)
$
Total cash required for closing$201,212

Total Monthly Obligation

$4,206/mo
Mortgage $3,831
Monthly Loss $3,198
Principal$1,008
Interest$2,823
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-7.3%1
5-Year IRR
8.6%26
10-Year IRR
10.0%
Returns Index
15.4/ 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
$39,996/yr
NOI
$31,496/yr
Net Cash Flow
-$1,206/mo
Cash Margin
-36.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.699
LTV Ratio
82.2%14
Vacancy Buffer
2.3 mo36
Risk Index
19.8/ 100

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

Comparables

Properties near 5 Daffodil 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.