8351 Lourdes Way, Greely - Metcalfe - Osgoode - Vernon and Area

$1,399,000
8351 Lourdes Way

$1,399,000

New
38d
Detached2-Storey

8351 Lourdes Way, Greely - Metcalfe - Osgoode - Vernon and Area

Total Monthly Obligation $6,501

HausQ Valuation Report
Beds
5
Baths
4
Park
6
Sqft
2500-3000
DOM
38d
Score
16
Yield
3.6%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Detached
MLS® Number-X13787892
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-201.43 × 176.68 ft
Listed on site-Sep 15, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$5,791 (2026)
Parking-9 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-None
Facing-North
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-30 days
Neighbourhood-1602 - Metcalfe
Title-Residential Freehold

No agent assigned

Timeless and classic, this exceptional home is warm, welcoming and ready for its next family. A gracious two storey foyer is bathed in natural light showcasing newly refinished natural hardwood flooring. Formal living and dining areas boast large windows overlooking the front gardens. Lovely family room with gas fireplace opens seamlessly to a well appointed kitchen with added beverage bar/pantry area. Spacious island allows for food prep and informal dining. Patio doors lead to the rear yard. Private office with french doors with convenient access to the main floor powder room. You will love the family entrance with built in cabinets! On the second floor, the primary bedroom is complete with a 5pc ensuite and large walk in closet. Three additional bedrooms share a main bath. Convenient second floor laundry. In the lower level, a wonderful family/games room area will host many great events and activities. A possible 5th bedroom and stylish 4pc bath make this level an excellent teen retreat. Enviable 3 car garage. Full home generator. A wonderful place to call home.

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

Closing Costs

Mortgage Amount
$1,119,200
Land Transfer Taxes$24,455
Legal Fees (Est.)
$
Total cash required for closing$305,755

Total Monthly Obligation

$6,501/mo
Mortgage $5,643
Monthly Loss $5,016
Principal$1,485
Interest$4,158
Property Tax$483
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.0%18
10-Year IRR
8.2%
Returns Index
10.5/ 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
$50,400/yr
NOI
$35,069/yr
Net Cash Flow
-$2,721/mo
Cash Margin
-64.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.4/ 100

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

Comparables

Properties near 8351 Lourdes Way

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.