00 Drummond Con 7 Road, Drummond/North Elmsley

$439,900
00 Drummond Con 7 Road

$439,900

New
34d
DetachedOther

00 Drummond Con 7 Road, Drummond/North Elmsley

Total Monthly Obligation $2,149

Beds
2
Baths
1
Park
4
Sqft
700-1100
DOM
34d
Score
30
Yield
6.5%
Cash on Cash
6.6%
Cap Rate
6.0%
5Y IRR
20.9%
10Y IRR
19.0%
Property Type-Detached
MLS® Number-X13805590
Beds-2
Bathrooms-1
Size-700-1100 sqft
Lot Size-53 × 76 ft
Listed on site-Sep 19, 2026
Style-Other
Building Type-Detached
Parking-6 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Propane)
Brokerage-COLDWELL BANKER HERITAGE WAY REALTY INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Wood Frame
Sewer-Septic
Possession-TBD
Neighbourhood-908 - Drummond N Elmsley (Drummond) Twp
Title-Residential Freehold

No agent assigned

New home to be built! Located on a paved road minutes from Perth, this 2 bedroom model boasts a bright and open concept main living space, functional kitchen layout with island, 8'x10' deck off the dining room. The basement comes with a plumbing rough in for a future bathroom and can easily be finished to nearly double your finished living space. Photos are artistic renderings, floor plan has slight variations from what is shown, garage will be 20'x20' with two 8x7' doors. Construction has not commenced, lot can be viewed to see location of house. Colors and finishes can be selected by purchaser. Same model currently available for viewing in vicinity

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

Closing Costs

Mortgage Amount
$351,920
Land Transfer Taxes$5,273
Legal Fees (Est.)
$
Total cash required for closing$94,753

Total Monthly Obligation

$2,149/mo
Mortgage $1,774
Monthly Loss $1,682
Principal$467
Interest$1,307
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.9%36
Cash-on-Cash
0.1%8
5-Year IRR
15.7%75
10-Year IRR
15.1%
Returns Index
40.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
30/ 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
$28,800/yr
NOI
$21,420/yr
Net Cash Flow
$11/mo
Cash Margin
0.4%5
Cash Flow Index
5.2/ 100
Risk Profile
Weight: 20%
DSCR
1.0127
LTV Ratio
80.0%18
Vacancy Buffer
4.4 mo75
Risk Index
40.4/ 100

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

Comparables

Properties near 00 Drummond Con 7 Road

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.