103 Maple Street, Mapleton

$784,900
103 Maple Street

$784,900

New
31d
Detached2-Storey

103 Maple Street, Mapleton

Total Monthly Obligation $3,626

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
31d
Score
20
Yield
4.6%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Detached
MLS® Number-X13816344
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-56 × 104 ft
Listed on site-Sep 22, 2026
Style-2-Storey
Building Type-Detached
Age-New
Taxes-$1,020 (2026)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REAL ESTATE CENTRE 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-6 Months From A Firm Offer
Neighbourhood-Rural Mapleton
Title-Residential Freehold

No agent assigned

Elegant Living in a Welcoming Community. Step into the Bellamy, a beautiful 1,845 sq. ft. home that exudes comfort and style. The open-concept main floor welcomes you with 9 ceilings, laminate flooring, and a gorgeous kitchen featuring quartz countertops. Upstairs, two large bedrooms and a serene primary suite await, with the ensuite showcasing laminate custom regency-edge countertops with your choice of color and a tiled shower with acrylic base. Ceramic tile adds a polished finish to bathrooms and laundry areas. This home also includes a basement 3-piece rough-in, a fully sodded lot, and an HRV system, all covered by a 7-year warranty. Conveniently located near Guelph and Waterloo, the Bellamy delivers a perfect balance of community charm and urban accessibility.

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

Closing Costs

Mortgage Amount
$627,920
Land Transfer Taxes$12,173
Legal Fees (Est.)
$
Total cash required for closing$170,653

Total Monthly Obligation

$3,626/mo
Mortgage $3,166
Monthly Loss $2,793
Principal$833
Interest$2,333
Property Tax$85
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.3%38
10-Year IRR
10.8%
Returns Index
20.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$36,000/yr
NOI
$26,880/yr
Net Cash Flow
-$926/mo
Cash Margin
-30.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
23.8/ 100

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

Comparables

Properties near 103 Maple Street

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.