1817 Gilbert Avenue, Belair Park - Copeland Park and Area

$700,000
1817 Gilbert Avenue

$700,000

New
29d
DetachedSidesplit

1817 Gilbert Avenue, Belair Park - Copeland Park and Area

Total Monthly Obligation $3,649

HausQ Valuation Report
Beds
3
Baths
2
Park
4
Sqft
1500-2000
DOM
29d
Score
20
Yield
5.4%
Cash on Cash
-1.5%
Cap Rate
4.3%
5Y IRR
14.3%
10Y IRR
13.6%
Property Type-Detached
MLS® Number-X13826302
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-59 × 85 ft
Listed on site-Sep 24, 2026
Style-Sidesplit
Building Type-Detached
Age-51-99
Taxes-$5,406.46 (2026)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-BENNETT PROPERTY SHOP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD November 10th or Later
Neighbourhood-5403 - Bel Air Heights
Title-Residential Freehold

No agent assigned

Welcome to this lovingly maintained home in the highly desirable community of Bel Air Heights. The functional layout suits all family types, featuring a spacious living/dining room with beautiful hardwood floors, a gas fireplace, and large windows that fill the space with natural light. The eat-in kitchen offers abundant cabinetry, generous counter space, and granite countertops. The upper level provides well-sized bedrooms and an updated main bathroom. A cozy and inviting lower level family room is perfect for gatherings, with additional storage space and a workshop area. Enjoy the lovely backyard complete with a deck and mature gardens. Recent updates include: Furnace (2023), Shingles (approx. 2021), Hot Water Tank (2024), BBQ gas line, Generac (2024), and snow removal paid for winter 2026/2027.Conveniently located near Hwy 417, schools, shopping, parks, transit, and Algonquin College. 24 hours irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$560,000
Land Transfer Taxes$10,475
Legal Fees (Est.)
$
Total cash required for closing$151,975

Total Monthly Obligation

$3,649/mo
Mortgage $2,824
Monthly Loss $2,906
Principal$743
Interest$2,081
Property Tax$451
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.5%39
10-Year IRR
11.0%
Returns Index
20.7/ 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
$37,800/yr
NOI
$24,114/yr
Net Cash Flow
-$814/mo
Cash Margin
-25.8%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
23.7/ 100

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

Comparables

Properties near 1817 Gilbert 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.