160 Densmore Road 5, Cobourg

$765,000
160 Densmore Road 5

$765,000

New
29d
Att/Row/Townhouse2-Storey

160 Densmore Road 5, Cobourg

Total Monthly Obligation $3,981

Beds
4
Baths
4
Park
2
Sqft
2500-3000
DOM
29d
Score
17
Yield
4.2%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Att/Row/Townhouse
MLS® Number-X13826652
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-23.7 × 94 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$6,241 (2025)
Parking-4 - Built-In
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-Strive Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Cobourg
Title-Residential Freehold

No agent assigned

Welcome to this spacious 3+1 bedroom, 4 bathroom, 2-storey townhouse offering a bright, open-concept layout and low-maintenance living and the perfect blend of style and comfort. The heart of the home is the chef-inspired kitchen featuring quartz countertops, ample cabinetry and a large centre island that seamlessly blends into the spacious open living room. Large windows fill the space with natural light, while a walkout leads to the full-length deck, perfect for outdoor dining and entertaining. Enjoy more formal dining in the well-appointed front dining room. Upstairs, the generous primary retreat features a walk-in closet and 4-piece ensuite with a relaxing soaker tub. Two additional good-sized bedrooms, a 4-piece main bath and a convenient upper-level laundry room complete the second floor. The finished lower level offers direct garage access and exceptional flexibility, with a large recreation room featuring above-grade windows-ideal as a family room, 4th bedroom, home office or gym-plus an additional 4-piece bathroom. This semi-smart home is equipped with smart switches and bulbs which are google and Alexa-compatible, motorized blinds on the main floor, and blackout blinds on all other floors, offering comfort and modern convenience at your fingertips. Enjoy maintenance-free living with minimal upkeep and quick access to Highway 401, schools, parks, restaurants and all the amenities of downtown Cobourg. Just minutes from Cobourg Beach and the shores of Lake Ontario you can enjoy the perfect blend of luxury, technology, and functionality in this beautiful townhome ready to welcome you home.

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

Closing Costs

Mortgage Amount
$612,000
Land Transfer Taxes$11,775
Legal Fees (Est.)
$
Total cash required for closing$166,275

Total Monthly Obligation

$3,981/mo
Mortgage $3,086
Monthly Loss $3,169
Principal$812
Interest$2,274
Property Tax$520
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.8%17
10-Year IRR
8.1%
Returns Index
9.9/ 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
$32,400/yr
NOI
$18,419/yr
Net Cash Flow
-$1,551/mo
Cash Margin
-57.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
20.6/ 100

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

Comparables

Properties near 160 Densmore Road 5

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.