409 Tansley Street, Shelburne

$849,900
409 Tansley Street

$849,900

New
25d
Detached2-Storey

409 Tansley Street, Shelburne

Total Monthly Obligation $4,396

Beds
4
Baths
4
Park
2
Sqft
3000-3500
DOM
25d
Score
17
Yield
4.5%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-X13833806
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-40.12 × 110.17 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$7,107.59 (2026)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-REVEL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Shelburne
Title-Residential Freehold

No agent assigned

This is the kind of home a growing family can move into and stay in. Offering 3,304 sq. ft. above grade as per MPAC, 4 bedrooms, 4 bathrooms and a full unfinished basement, 409 Tansley Street delivers the space, storage and functionality that are increasingly hard to find.The kitchen is made for real life, with quartz countertops, an oversized eat-at island and extensive cabinetry providing exceptional storage. Natural 6-inch hardwood flooring carries through both the main and upper levels, complemented by California shutters and a bright, polished feel throughout.Upstairs, every bedroom connects directly to a bathroom. The spacious primary suite features a large ensuite with corner soaker tub and generous vanity storage, while two additional bedrooms share a beautifully finished Jack & Jill bathroom with an oversized tiled shower and built-in seat. Second-floor laundry keeps everyday routines easy.Interior garage access leads directly into a practical mudroom with a large closet, while the double garage and driveway provide parking for four vehicles. A barn-style door opens to the fully fenced backyard, complete with deck and storage shed.And the location makes family life even easier. With no homes directly across the street and Greenwood Park just steps from the front door, you have green space, recreation and room to breathe right outside. Add quick access to Shelburne's schools, shopping, restaurants and commuter routes, and this is a home designed to work just as well five or ten years from now as it does today.

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

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,396/mo
Mortgage $3,428
Monthly Loss $3,493
Principal$902
Interest$2,526
Property Tax$592
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.6/ 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
$38,640/yr
NOI
$23,168/yr
Net Cash Flow
-$1,498/mo
Cash Margin
-46.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.6/ 100

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

Comparables

Properties near 409 Tansley 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.