105 Haylock Avenue, Centre Wellington

$1,189,990
105 Haylock Avenue

$1,189,990

New
29d
Detached2-Storey

105 Haylock Avenue, Centre Wellington

Total Monthly Obligation $5,175

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
2500-3000
DOM
29d
Score
16
Yield
3.3%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.2%
Property Type-Detached
MLS® Number-X13822166
Beds-3
Bathrooms-3
Size-2500-3000 sqft
Lot Size-38 × 98.51 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-Bosley Real Estate Ltd.
Cooling-Central Air
Laundry-No
Fireplace-Electric, Family Room
Pool-None
Facing-East
Exterior-Stone, Brick
Roof-Fibreglass Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-felxible
Neighbourhood-Elora/Salem
Title-Residential Freehold

No agent assigned

Model Home Now for Sale!The home you've admired for years is finally ready for its new owners! Ideally situated directly across from the park, this beautifully finished model home is thoughtfully designed, loaded with upgrades and filled with special touches throughout.Step inside to wide-plank hickory floors, 9' ceilings and a showstopping kitchen featuring a large gourmet island and butler's pantry. The inviting living room is anchored by a beautiful fireplace with custom millwork, while the wet bar makes entertaining a breeze.Wood stairs lead to an impressive second level with a fantastic layout, including a versatile loft space, dedicated laundry room with custom cabinetry, two additional bedrooms and a spectacular primary suite you'll absolutely fall in love with. And did we mention the TWO custom walk-in closets? Plenty of beautifully organized space for everything!Outside, the work is already done with professional landscaping and a finished patio, creating a beautiful space to enjoy from day one. Blinds and window coverings are included, making this home truly move-in ready.Enjoy the added peace of mind of a full Tarion Warranty, along with ENERGY STAR certification for enhanced energy efficiency and comfort.

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

Closing Costs

Mortgage Amount
$951,992
Land Transfer Taxes$20,275
Legal Fees (Est.)
$
Total cash required for closing$259,773

Total Monthly Obligation

$5,175/mo
Mortgage $4,800
Monthly Loss $3,912
Principal$1,263
Interest$3,537
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$38,796/yr
NOI
$30,416/yr
Net Cash Flow
-$2,265/mo
Cash Margin
-70.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.5/ 100

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

Comparables

Properties near 105 Haylock Avenue

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.