382 Dore Street, Casselman

$829,333
382 Dore Street

$829,333

New
29d
Detached2-Storey

382 Dore Street, Casselman

Total Monthly Obligation $4,224

Beds
5
Baths
4
Park
4
Sqft
2000-2500
DOM
29d
Score
18
Yield
4.6%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Detached
MLS® Number-X13827726
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-15 × 33 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,044 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-Above Ground
Facing-South
Exterior-Vinyl Siding, Stone
Roof-Asphalt Shingle
Foundation-Concrete, Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-604 - Casselman
Title-Residential Freehold

No agent assigned

Situated on a pristine premium lot backing onto serene, protected green space with no rear neighbours, this impeccably designed executive residence in Casselman offers the ultimate in sophisticated comfort and bespoke luxury. Built with hundreds of thousands in selected upgrades, this is not just a house, but a carefully curated sanctuary defined by high-end finishes. Hardwood floors flow elegantly throughout the main and top floors, leading to a stunning state-of-the-art designer gourmet kitchen featuring a magnificent quartz island and premium stainless steel appliances. The versatile main floor features a bedroom that serves as a beautiful and bright home office, perfect for modern working needs. Upstairs, discover a true primary retreat with a large walk-in closet and an opulent ensuite that boasts a glass shower with a built-in niche, double vanity, and a deep soaker tub. Two additional spacious bedrooms, a stylish family bathroom, and a convenient room-level laundry complete the upper level. The professionally, fully finished basement provides unparalleled additional utility with a large family room, a full bathroom and a closed off area with sliding door. For outdoor enjoyment, the enchanting three-season sunroom serves as a peaceful escape. The private fully-fenced backyard oasis elevates outdoor living to resort-style standards with a sparkling above-ground pool set within a verdant, sun-drenched haven perfect for elite entertaining or serene solitude.

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

Closing Costs

Mortgage Amount
$663,466
Land Transfer Taxes$13,062
Legal Fees (Est.)
$
Total cash required for closing$180,429

Total Monthly Obligation

$4,224/mo
Mortgage $3,345
Monthly Loss $3,344
Principal$880
Interest$2,465
Property Tax$504
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.0%1
5-Year IRR
8.5%26
10-Year IRR
9.4%
Returns Index
14.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$38,400/yr
NOI
$24,016/yr
Net Cash Flow
-$1,344/mo
Cash Margin
-42.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.4/ 100

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

Comparables

Properties near 382 Dore 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.