Lot 12 Sweet Cicely Street, Springwater

$899,990
Lot 12 Sweet Cicely Street

$899,990

New
15d
Detached2-Storey

Lot 12 Sweet Cicely Street, Springwater

Total Monthly Obligation $4,005

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
15d
Score
19
Yield
4.3%
Cash on Cash
-2.9%
Cap Rate
4.0%
5Y IRR
13.3%
10Y IRR
12.8%
Property Type-Detached
MLS® Number-S13875956
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-36 × 98 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Parking-4 - Built-In
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-REMAX YOUR COMMUNITY REALTY
Cooling-None
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Stone, Stucco (Plaster)
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-22-27 months
Neighbourhood-Midhurst
Title-Residential Freehold

No agent assigned

Welcome to the Birchwood - 2,227 sq. ft. of luxury living.Step inside and experience an extraordinary collection of luxury features and upgrades designed to elevate everyday living:9" smooth ceilings throughout the ground floor Raised 9' coffered ceiling in the primary bedroom , elegant 7 'carrara interior doors with nickel-finish hardware Gas fireplace with white cabinet mantel Imported 12% x 24" ceramic flooring 5" wide waterproof composite flooring throughout principal ground-floor living areas Gourmet kitchen with stone countertops, mitered-edge detailing, full-depth fridge upper and crown moulding Luxurious primary ensuite with 5' freestanding tub, frameless glase shower, mosaic shower floor and recessed lighting200 AMP electrical service Rough-in for a future electric vehicle charging station BBQ gas line to the rear of the home Engineered floor joists with %" tongue-and-groove subflooring Basement cold cellar H.E.R.S. Home Energy Rating System and energy-saving features Two-coat paved driveway(OVER $200,000 IN LUXURY UPGRADES - PLUS, PLUS, PLUSI Exceptional finishes. Exceptional craftsmanship. Exceptional value.Welcome home to the Birchwood.

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

Closing Costs

Mortgage Amount
$719,992
Land Transfer Taxes$14,475
Legal Fees (Est.)
$
Total cash required for closing$195,973

Total Monthly Obligation

$4,005/mo
Mortgage $3,630
Monthly Loss $3,050
Principal$955
Interest$2,675
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.0%35
10-Year IRR
10.5%
Returns Index
18.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$38,352/yr
NOI
$30,017/yr
Net Cash Flow
-$1,129/mo
Cash Margin
-35.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
22.0/ 100

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

Comparables

Properties near Lot 12 Sweet Cicely 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.