25 Badenoch Street, Puslinch

$779,000
25 Badenoch Street

$779,000

Price Change
92d
Detached1 1/2 Storey

25 Badenoch Street, Puslinch

Total Monthly Obligation $3,917

Beds
3
Baths
2
Park
7
Sqft
1500-2000
DOM
92d
Score
16
Yield
3.9%
Cash on Cash
-7.7%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.9%
Property Type-Detached
MLS® Number-X13596978
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-66 × 195 ft
Listed on site-Jul 23, 2026
Style-1 1/2 Storey
Building Type-Detached
Age-100+
Taxes-$4,800 (2026)
Parking-8 - Detached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX Real Estate Centre Inc
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Stone
Sewer-Septic
Possession-tbd
Neighbourhood-Morriston
Title-Residential Freehold

No agent assigned

Don't miss your opportunity to own this enchanting century home in the heart of Morriston. Ideally situated for commuters, this charming property offers exceptional convenience with quick access to Highway 401 & Highway 6 while maintaining the character and tranquility of small-town living.Set on an impressive 60' 195' lot backing onto Morriston Meadows Park, this 3-bedroom, 2-bathroom home offers both privacy and endless potential. Start your mornings on the inviting front porch or unwind on the rear deck overlooking the expansive backyard.Inside, you'll appreciate the timeless character that only a true century home can offer, including original baseboards and other classic architectural details that add warmth and charm throughout. Thoughtful mechanical updates provide peace of mind, including a new roof (2022) and a new furnace (2024). Outside, the generous, private yard offers plenty of room to relax, entertain, or create your dream outdoor space. Two driveways provide ample parking for family and guests, while the detached garage with electricity and an attached storage room offers excellent space for hobbies, a workshop, or additional storage. Whether you're looking to embrace the home's historic charm, personalize it to your own style, or simply enjoy its exceptional lot and location, this is a rare opportunity to own a truly special property in one of Morriston's most desirable settings. Come see this opportunity for yourself!

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

Closing Costs

Mortgage Amount
$623,200
Land Transfer Taxes$12,055
Legal Fees (Est.)
$
Total cash required for closing$169,355

Total Monthly Obligation

$3,917/mo
Mortgage $3,142
Monthly Loss $3,090
Principal$827
Interest$2,315
Property Tax$400
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-11.9%0
5-Year IRR
6.2%15
10-Year IRR
7.7%
Returns Index
8.9/ 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
$30,000/yr
NOI
$17,700/yr
Net Cash Flow
-$1,667/mo
Cash Margin
-66.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
20.7/ 100

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

Comparables

Properties near 25 Badenoch 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.