164 Beaveridge Avenue, Oakville

$1,249,999
164 Beaveridge Avenue

$1,249,999

New
18d
Att/Row/Townhouse2-Storey

164 Beaveridge Avenue, Oakville

Total Monthly Obligation $5,898

Beds
4
Baths
3
Park
1
Sqft
2000-2500
DOM
18d
Score
16
Yield
3.6%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Att/Row/Townhouse
MLS® Number-W13861368
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-23 × 89.9 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$5,769.51 (2026)
Parking-2 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-BAY STREET GROUP INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Stone, Stucco (Plaster)
Roof-Unknown
Foundation-Unknown
Sewer-Sewer
Possession-TBD
Neighbourhood-1008 - GO Glenorchy
Title-Residential Freehold

No agent assigned

Immaculate 4-bedroom townhouse offering style, space, and comfort in a highly desirable location. Featuring 10.5' office ceilings, 9' smooth ceilings in the main living area, upgraded hardwood flooring, and modern pot lights. The chef-inspired kitchen boasts a grand island, quartz countertops, upgraded tile, built-in appliances, and a gas cooktop, with a dedicated electrical connection for the option of an electric cooktop. Upstairs, enjoy the convenience of second-floor laundry and two elegant bathrooms featuring double vanities at kitchen height, granite countertops, and full-height mirrors. The low-maintenance backyard, complete with a fence installed just one year ago, is perfect for family gatherings. Additional features include two receptacles for wall-mounted TVs, a garage door opener, keypad garage access, and sconce rough-ins. Walking distance to schools, parks, quick access to shopping, highways, and transit.

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

Closing Costs

Mortgage Amount
$999,999
Land Transfer Taxes$21,475
Legal Fees (Est.)
$
Total cash required for closing$272,975

Total Monthly Obligation

$5,898/mo
Mortgage $5,042
Monthly Loss $4,571
Principal$1,327
Interest$3,715
Property Tax$481
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.6%17
10-Year IRR
7.9%
Returns Index
9.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$44,772/yr
NOI
$30,025/yr
Net Cash Flow
-$2,540/mo
Cash Margin
-68.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
16.1/ 100

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

Comparables

Properties near 164 Beaveridge Avenue

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.