21 Beer Crescent, Strathroy-Caradoc

$575,000
21 Beer Crescent

$575,000

New
31d
Detached2-Storey

21 Beer Crescent, Strathroy-Caradoc

Total Monthly Obligation $2,694

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
1500-2000
DOM
31d
Score
26
Yield
5.8%
Cash on Cash
3.8%
Cap Rate
5.4%
5Y IRR
18.6%
10Y IRR
17.1%
Property Type-Detached
MLS® Number-X13812860
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-32 × 104 ft
Listed on site-Sep 22, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-5 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-BLUE FOREST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-4-6 months from offer
Neighbourhood-NW
Title-Residential Freehold

No agent assigned

Welcome to Plan 3 by Modern Manor Homes - an impressive 1,800 sq. ft. home designed with modern living in mind. This thoughtfully designed layout offers 4 bedrooms and 2.5 bathrooms, with a spacious primary suite featuring a walk-in closet and private ensuite. The main floor showcases an open-concept design with a generous kitchen complete with island and pantry, a bright dining area, and a large great room that creates the perfect space for entertaining or relaxing with family. A convenient main-floor powder room, dedicated laundry, and attached double-car garage add everyday functionality. With quality construction, a striking brick and vinyl exterior, and carefully considered room proportions throughout, this home combines style and space in a beautifully designed package. TO BE BUILT! FULL HST REBATE APPLIED

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

Closing Costs

Mortgage Amount
$460,000
Land Transfer Taxes$7,975
Legal Fees (Est.)
$
Total cash required for closing$124,475

Total Monthly Obligation

$2,694/mo
Mortgage $2,319
Monthly Loss $2,084
Principal$610
Interest$1,709
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.5%32
Cash-on-Cash
-1.7%5
5-Year IRR
14.2%66
10-Year IRR
13.9%
Returns Index
34.9/ 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
$33,600/yr
NOI
$25,740/yr
Net Cash Flow
-$174/mo
Cash Margin
-6.2%1
Cash Flow Index
1.4/ 100
Risk Profile
Weight: 20%
DSCR
0.9221
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
33.4/ 100

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

Comparables

Properties near 21 Beer Crescent

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.