180 Hewat Street, Cambridge

$660,000
180 Hewat Street

$660,000

New
28d
Detached1 1/2 Storey

180 Hewat Street, Cambridge

Total Monthly Obligation $3,284

HausQ Valuation Report
Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
28d
Score
19
Yield
4.6%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Detached
MLS® Number-X13827556
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-39.6 × 165 ft
Listed on site-Sep 25, 2026
Style-1 1/2 Storey
Building Type-Detached
Age-100+
Taxes-$2,963 (2026)
Parking-3 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS INNOVATION REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Vacant, immediate available
Title-Residential Freehold

No agent assigned

Welcome to this fabulous 3-bedroom home, thoughtfully transformed and extensively updated over the past five months! Ideally located close to major highways, this home offers convenient access for commuters while keeping you well connected to everything the city has to offer. The home has been beautifully refreshed throughout, featuring fresh paint, new flooring on the main and basement levels, updated plumbing and electrical, and renovated bathrooms on both the main and upper floors. The main floor features a bedroom at the front of the home, along with the added convenience of a 3-piece bathroom featuring an accessible soaker tub, and main floor laundry. Upstairs, you'll find two additional bedrooms and a 4-piece bathroom. Outside, the deck has been restored and freshly painted, creating an inviting space to enjoy the outdoors and overlook the huge backyard. With its extensive updates, functional layout, and convenient location, this move-in-ready home offers an excellent opportunity for buyers looking for comfort, convenience, and peace of mind.

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

Closing Costs

Mortgage Amount
$528,000
Land Transfer Taxes$9,675
Legal Fees (Est.)
$
Total cash required for closing$143,175

Total Monthly Obligation

$3,284/mo
Mortgage $2,662
Monthly Loss $2,584
Principal$701
Interest$1,962
Property Tax$247
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.8%27
10-Year IRR
9.6%
Returns Index
15.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$30,096/yr
NOI
$19,623/yr
Net Cash Flow
-$1,027/mo
Cash Margin
-40.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
24.7/ 100

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

Comparables

Properties near 180 Hewat 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.