30 Hughes Circle, Casselman

$500,900
30 Hughes Circle

$500,900

Price Change
25d
Semi-Detached Bungalow

30 Hughes Circle, Casselman

Total Monthly Obligation $2,395

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
1100-1500
DOM
25d
Score
22
Yield
5.0%
Cash on Cash
-0.0%
Cap Rate
4.6%
5Y IRR
15.5%
10Y IRR
14.6%
Property Type-Semi-Detached
MLS® Number-X13838476
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-33.5 × 139.5 ft
Listed on site-Sep 28, 2026
Style-Bungalow
Building Type-Semi-Detached
Parking-3 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-None
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-604 - Casselman
Title-Residential Freehold

No agent assigned

*FULL HST REBATE INCLUDED IN LISTING PRICE* OPEN HOUSE Sunday October 25th From 1pm to 4pm.Project located beside 800 Du Boise St. The MAX model - smart design, lasting value. Step into a home that proves great things come in smaller packages. The MAX is a semi-detached bungalow that combines charm, comfort and style. From the moment you enter, the flowing living and dining area sets the tone for cozy gatherings where you will find an electric fireplace. A modern kitchen with full-height cabinetry, a ceramic backsplash, and a chimney hood fan makes every meal a pleasure. Triple patio doors open to your backyard, where peaceful wooded setting becomes an extension of your living space. Practicality meets peace of mind with a concrete party wall for superior soundproofing, plus the flexibility to finish the basement to suit your lifestyle - whether it's a family room, home office or guest suite. The MAX is where affordability meets sophistication, perfect for downsizers, first-time buyers, or anyone looking to enjoy the comfort of a new-build home without compromise. The central A/C is included. Municipal taxes have not yet been assessed. * Pictures are from a previously built house and may include upgrades.

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

Closing Costs

Mortgage Amount
$400,720
Land Transfer Taxes$6,493
Legal Fees (Est.)
$
Total cash required for closing$108,173

Total Monthly Obligation

$2,395/mo
Mortgage $2,020
Monthly Loss $1,864
Principal$532
Interest$1,489
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.6%2
5-Year IRR
11.1%43
10-Year IRR
11.4%
Returns Index
22.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$25,200/yr
NOI
$18,180/yr
Net Cash Flow
-$505/mo
Cash Margin
-24.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
33.0/ 100

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

Comparables

Properties near 30 Hughes Circle

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.