26 Clovelly Road W, Beacon Hill North - South and Area

$3,200,000
26 Clovelly Road W

$3,200,000

New
43d
DetachedBungalow

26 Clovelly Road W, Beacon Hill North - South and Area

Total Monthly Obligation $13,283

Beds
6
Baths
6
Park
4
Sqft
3500-5000
DOM
43d
Yield
3.0%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-X13767238
Beds-6
Bathrooms-6
Size-3500-5000 sqft
Lot Size-100 × 150 ft
Listed on site-Sep 10, 2026
Style-Bungalow
Building Type-Detached
Age-New
Parking-6 - Attached
Basement-Partially Finished
Heating-Forced Air (Electric)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Concrete
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-2101 - Rothwell Heights
Title-Residential Freehold

No agent assigned

A RARE NEW-BUILD BUNGALOW. Built by award-winning RND Construction, this contemporary Rothwell Heights residence offers over 4,100 sq ft of finished space, 6 bedrooms and 5.5 baths on a private 100' x 150' lot. Vaulted 10-ft ceilings, expansive windows and a chef-inspired kitchen flow to a BBQ deck and courtyard. The walkout lower level offers completed bedrooms and bathrooms, plus customizable space. Net-zero ready with radiant lower-level heating, advanced HVAC and smart-home technology. An exceptional alternative to conventional new builds, combining single-level living, efficiency and personalization.

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

Closing Costs

Mortgage Amount
$2,560,000
Land Transfer Taxes$66,475
Legal Fees (Est.)
$
Total cash required for closing$707,975

Total Monthly Obligation

$13,283/mo
Mortgage $12,908
Monthly Loss $9,886
Principal$3,397
Interest$9,511
Home Insurance$125
Variable Costs$250

No rent estimate available. Enter a monthly rent in Assumptions & Inputs below to calculate.

Assumptions & Inputs
$/mo
%
$
yr
%

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

Comparables

Properties near 26 Clovelly Road W

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.