801 Hunters Gate Crescent, Woodstock

$579,900
801 Hunters Gate Crescent

$579,900

New
25d
Detached2-Storey

801 Hunters Gate Crescent, Woodstock

Total Monthly Obligation $3,068

Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
25d
Score
19
Yield
5.1%
Cash on Cash
-3.0%
Cap Rate
3.9%
5Y IRR
13.2%
10Y IRR
12.7%
Property Type-Detached
MLS® Number-X13834924
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-24.05 × 111.57 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$4,243.61 (2026)
Parking-4 - Attached
Basement-Partially Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Woodstock - South
Title-Residential Freehold

No agent assigned

Charming two storey home tucked into a quiet crescent in one of Woodstock's most family friendly subdivisions, where kids still play outside and the sense of community is easy to feel. This well cared for property offers three comfortable bedrooms, including a spacious primary retreat, and one and a half bathrooms. The open concept kitchen and dining area is bright and functional, featuring stainless steel appliances, with sliding doors leading out to a large, fully fenced backyard and deck, the perfect spot to unwind around the fire pit on a summer evening. The basement is framed and partially finished, with one room already drywalled and currently used as a home office, offering a head start for anyone looking to finish the space to their own taste, including a rough in for an additional bathroom. Recent updates including a new roof, new garage door and opener, fresh paint throughout, refrigerator, dishwasher, range hood, and an owned water softener (all 2024) mean this home is truly move in ready. Ideally situated close to parks, schools, shopping plazas, and Woodstock Hospital, with easy access to Highway 401, 801 Hunter's Gate Crescent is a wonderful opportunity for families looking to put down roots in a welcoming Woodstock community.

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

Closing Costs

Mortgage Amount
$463,920
Land Transfer Taxes$8,073
Legal Fees (Est.)
$
Total cash required for closing$125,553

Total Monthly Obligation

$3,068/mo
Mortgage $2,339
Monthly Loss $2,452
Principal$616
Interest$1,724
Property Tax$354
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.2%30
10-Year IRR
10.0%
Returns Index
16.2/ 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
$29,496/yr
NOI
$17,803/yr
Net Cash Flow
-$856/mo
Cash Margin
-34.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
26.3/ 100

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

Comparables

Properties near 801 Hunters Gate Crescent

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.