36 Ash Street, Guelph/Eramosa

$1,099,999
36 Ash Street

$1,099,999

New
28d
Detached2-Storey

36 Ash Street, Guelph/Eramosa

Total Monthly Obligation $5,548

Beds
3
Baths
2
Park
10
Sqft
2000-2500
DOM
28d
Score
15
Yield
3.5%
Cash on Cash
-9.9%
Cap Rate
2.4%
5Y IRR
7.8%
10Y IRR
8.5%
Property Type-Detached
MLS® Number-X13831350
Beds-3
Bathrooms-2
Size-2000-2500 sqft
Lot Size-200 × 334 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$8,832 (2025)
Parking-12 - Detached
Basement-None
Heating-Baseboard (Electric)
Brokerage-Real Broker Ontario Ltd.
Cooling-Central Air
Laundry-No
Fireplace-Wood, Wood Stove
Pool-None
Facing-West
Exterior-Aluminum Siding, Concrete
Roof-Asphalt Shingle
Foundation-Concrete Block, Poured Concrete
Sewer-Septic
Possession-Flexible
Neighbourhood-Eden Mills
Title-Residential Freehold

No agent assigned

Set on 1.64 acres in Eden Mills, 36 Ash Street offers the space to make a property your own. The backyard backs onto the Eramosa River, with mature trees, plenty of room to gather and a custom tree house that's sure to be a favourite with the kids. There's space to garden, host summer get-togethers, or simply sit by the water and enjoy the setting. Inside, the updated open-concept kitchen makes everyday life and entertaining easy. The home also offers three generously sized bedrooms, two full bathrooms and a sun-filled loft that gives you flexible space for a home office, reading area or whatever suits your needs. A large detached garage provides room for vehicles, storage, hobbies or a workshop. You can enjoy the quieter pace of Eden Mills while still having easy access to Guelph, Rockwood and Highway 401. Properties with this much land and a setting like this don't come up very often. Whether you're looking for more outdoor space for your family or room to pursue a hobby, the possibilities here are endless. Take a look through the photos, then come experience 36 Ash Street for yourself.

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

Closing Costs

Mortgage Amount
$879,999
Land Transfer Taxes$18,475
Legal Fees (Est.)
$
Total cash required for closing$239,975

Total Monthly Obligation

$5,548/mo
Mortgage $4,437
Monthly Loss $4,380
Principal$1,168
Interest$3,269
Property Tax$736
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%12
Cash-on-Cash
-13.5%0
5-Year IRR
5.0%11
10-Year IRR
6.8%
Returns Index
6.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$21,228/yr
Net Cash Flow
-$2,668/mo
Cash Margin
-83.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.1/ 100

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

Comparables

Properties near 36 Ash 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.