7418 Road 164, North Perth

$509,900
7418 Road 164

$509,900

New
36d
DetachedBungalow

7418 Road 164, North Perth

Total Monthly Obligation $2,648

HausQ Valuation Report
Beds
3
Baths
1
Park
4
Sqft
700-1100
DOM
36d
Score
26
Yield
6.6%
Cash on Cash
4.6%
Cap Rate
5.6%
5Y IRR
19.3%
10Y IRR
17.7%
Property Type-Detached
MLS® Number-X13795352
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-80 × 181.7 ft
Listed on site-Sep 17, 2026
Style-Bungalow
Building Type-Detached
Taxes-$2,588.57 (2026)
Parking-4 - None
Basement-Crawl Space
Heating-Forced Air (Gas)
Brokerage-Peak Realty Ltd
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-West
Exterior-Brick, Aluminum Siding
Roof-Metal
Foundation-Poured Concrete
Sewer-Septic
Possession-Flexible
Neighbourhood-Elma
Title-Residential Freehold

No agent assigned

Welcome to peaceful country living on the edge of Atwood! This charming 3-bedroom brick bungalow offers the ease of one-floor living with plenty of space to enjoy. Featuring a country eat-in kitchen, spacious family room, and walk-out bonus room. Step outside to a large deck overlooking a private, treed backyard with garden shed. A great opportunity to enjoy the best of country living, just minutes from all amenities!

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

Closing Costs

Mortgage Amount
$407,920
Land Transfer Taxes$6,673
Legal Fees (Est.)
$
Total cash required for closing$110,153

Total Monthly Obligation

$2,648/mo
Mortgage $2,057
Monthly Loss $2,106
Principal$541
Interest$1,516
Property Tax$216
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.5%32
Cash-on-Cash
-1.4%5
5-Year IRR
14.5%68
10-Year IRR
14.2%
Returns Index
35.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$33,540/yr
NOI
$23,097/yr
Net Cash Flow
-$132/mo
Cash Margin
-4.7%2
Cash Flow Index
1.9/ 100
Risk Profile
Weight: 20%
DSCR
0.9422
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
34.0/ 100

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

Comparables

Properties near 7418 Road 164

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.