515 Brooks Street, Shelburne

$649,900
515 Brooks Street

$649,900

Price Change
25d
Semi-Detached 2-Storey

515 Brooks Street, Shelburne

Total Monthly Obligation $3,386

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
25d
Score
19
Yield
5.0%
Cash on Cash
-3.2%
Cap Rate
3.9%
5Y IRR
13.0%
10Y IRR
12.6%
Property Type-Semi-Detached
MLS® Number-X13836304
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-7.65 × 32.5 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-0-5
Taxes-$4,671.55 (2025)
Parking-3 - Built-In
Basement-Full
Heating-Forced Air (Gas)
Brokerage-THE DIAMOND REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Shelburne
Title-Residential Freehold

No agent assigned

Welcome to this lovely 1640 Sq Ft 2 storey semi-detached home. The property is 5 years old & beautifully maintained. Note that an enclosed 16.7 sq/m deck with gas hook up for BBQ and fully electric services for year round enjoyment. The main floor & 2nd floor is all laminate flooring with plenty of natural light from all the large windows. The basement is high & dry with a good layout for further renovations should one who may need or want more living space.

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

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$3,386/mo
Mortgage $2,622
Monthly Loss $2,696
Principal$690
Interest$1,932
Property Tax$389
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
$32,400/yr
NOI
$19,988/yr
Net Cash Flow
-$956/mo
Cash Margin
-35.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
24.3/ 100

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

Comparables

Properties near 515 Brooks 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.