103 Bythia Street, Orangeville

$769,000
103 Bythia Street

$769,000

New
4d
Semi-Detached 2-Storey

103 Bythia Street, Orangeville

Total Monthly Obligation $3,477

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
4d
Score
20
Yield
4.4%
Cash on Cash
-2.2%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.2%
Property Type-Semi-Detached
MLS® Number-W14093816
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-35 × 75 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-New
Parking-3 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE RCR REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick Veneer, Vinyl Siding
Roof-Asphalt Shingle, Metal
Foundation-Poured Concrete
Sewer-Sewer
Possession-April 2027
Neighbourhood-Orangeville
Title-Residential Freehold

No agent assigned

With HST savings and the new home purchase tax rebate applied, this pre-construction opportunity is more compelling than ever - and paired with the ability to personalize your finishes from the ground up, it's value that's hard to match. Designed with modern living in mind, this home features 3 bedrooms, 3 bathrooms, a finished basement, and an open-concept layout ideal for families, professionals, or downsizers. The spacious kitchen includes quartz countertops, soft-close cabinetry, a large island, and a pantry or coffee bar for exceptional everyday functionality and storage. Pot lights throughout the main floor and basement, 9' ceilings on the main level, luxury vinyl plank flooring, and quality finishes throughout elevate the overall feel of the home. The finished basement provides valuable additional living space, perfect for a family room, home office, gym, or guest area. Enjoy the comfort and efficiency that comes with new construction, including high-efficiency natural gas heating, an HRV system, modern insulation standards, low-E argon windows, and Tarion warranty coverage for added peace of mind. One of the greatest advantages of purchasing pre-construction is the ability to select your own finishes from the builder's curated design packages, allowing you to move into a home that reflects your personal taste without the need for costly renovations after closing. An exciting new opportunity by Sheldon Creek Homes, a trusted local builder known throughout Dufferin County for quality craftsmanship and thoughtfully designed homes, this semi-detached home is anticipated for occupancy in April 2027.

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

Closing Costs

Mortgage Amount
$615,200
Land Transfer Taxes$11,855
Legal Fees (Est.)
$
Total cash required for closing$167,155

Total Monthly Obligation

$3,477/mo
Mortgage $3,102
Monthly Loss $2,661
Principal$816
Interest$2,286
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.3%38
10-Year IRR
10.7%
Returns Index
19.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$34,200/yr
NOI
$26,280/yr
Net Cash Flow
-$912/mo
Cash Margin
-32.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
24.6/ 100

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

Comparables

Properties near 103 Bythia 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.