4522 Innes Road D, Orleans - Cumberland and Area

$374,900
4522 Innes Road D

$374,900

New
30d
Condo TownhouseStacked Townhouse

4522 Innes Road D, Orleans - Cumberland and Area

Total Monthly Obligation $2,289

Bed+Den
2+2
Baths
2
Park
1
Sqft
1000-1199
DOM
30d
Score
24
Yield
7.2%
Cash on Cash
1.7%
Cap Rate
4.9%
5Y IRR
16.9%
10Y IRR
15.7%
Property Type-Condo Townhouse
MLS® Number-X13818274
Bed+Den-2+2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 23, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$2,753.73 (2026)
Maintenance-$347.45/mo
Locker-None
Parking-1 - None
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-MARILYN WILSON DREAM PROPERTIES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-Immediate
Neighbourhood-1118 - Avalon East
Title-Residential Condo & Other

No agent assigned

Gorgeous end unit townhome located in small enclave of condos. Bright and spacious 2 bedroom 2 bath unit in an unbeatable location in the heart of Orleans. This end unit offers larger windows and more natural light. Numerous updates! Some include Quartz counters, engineered hardwood on main level, new baseboards on the main level, newer carpet, newer staircase railing, designer tiles in powder room, pot lights throughout main level, etc. Front entry area boasts a built in closet organizer with coat hooks, shelving and cabinets. Spacious living room with access to south facing balcony. Kitchen features newer cabinet doors and hardware, quartz counters, a matching sleek backsplash, stainless appliances and a modern sink. Separate dining area with numerous windows surrounding. Generous primary suite, good size second bedroom, 4 piece bath and laundry/storage room complete the other level. Dishwasher is 1 year old and fridge is 4 years old. Convenient parking right outside the unit. Reasonable condo fee. Ample visitor parking. Conveniently located within walking distance to shopping plaza, grocery store, restaurants, parks, transit, etc.

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

Closing Costs

Mortgage Amount
$299,920
Land Transfer Taxes$4,099
Legal Fees (Est.)
$
Total cash required for closing$80,579

Total Monthly Obligation

$2,289/mo
Mortgage $1,512
Monthly Loss $1,891
Principal$398
Interest$1,114
Property Tax$229
Condo Fees$347
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-4.1%3
5-Year IRR
12.6%55
10-Year IRR
12.8%
Returns Index
28.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$26,880/yr
NOI
$14,869/yr
Net Cash Flow
-$273/mo
Cash Margin
-12.2%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8215
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
35.0/ 100

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

Comparables

Properties near 4522 Innes Road D

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.