12 Shrubsall Street, Cambridge

$799,999
12 Shrubsall Street

$799,999

New
29d
Detached2-Storey

12 Shrubsall Street, Cambridge

Total Monthly Obligation $4,134

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
29d
Score
17
Yield
4.4%
Cash on Cash
-6.2%
Cap Rate
3.2%
5Y IRR
10.7%
10Y IRR
10.7%
Property Type-Detached
MLS® Number-X13826010
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-30.41 × 101.41 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$6,381.4 (2026)
Parking-2 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEGACY LTD.
Cooling-None
Laundry-No
Fireplace-Electric
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Title-Residential Freehold

No agent assigned

This beautiful detached house won't last long. Just Steps Away from Schools, Shopping, Parks, Ponds, Walking Trails and 4 Minute Drive to Hwy 401. This is only 2 year old Stunning 3 Bedroom + Media Loft, 2.5 Bath Detached Home Offers a Full Brick & Stone Exterior. Boasting Bright Sun Filled Rooms & Countless Interior Upgrades Incl: Upgraded Eng. Hardwood Floors Thru on main floor, Matching Oak Stairs, 9 Ft smooth Ceiling (Main), Electric Fireplace in great room Ev Charging outlet. Entertain Guests in Style in the Spacious Living Area Or Gather Around the Stunning Kitchen W/Quartz Countertops & Backsplash & Extended Height Upgraded Cabinets for Ample Storage. Upstairs, Discover A Serene Retreat in the Primary Bedroom Complete W/ Large W/I Closet, Luxurious 5 Pc Ensuite With An Elegant Free Standing Soaker Tub, Frameless Glass Shower & Double Sink Vanity.(Approx. 1,806 sq ft)

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

Closing Costs

Mortgage Amount
$639,999
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$4,134/mo
Mortgage $3,227
Monthly Loss $3,285
Principal$849
Interest$2,378
Property Tax$532
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.3%20
10-Year IRR
8.5%
Returns Index
11.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$34,896/yr
NOI
$20,525/yr
Net Cash Flow
-$1,517/mo
Cash Margin
-52.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.2/ 100

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

Comparables

Properties near 12 Shrubsall 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.