17 Dover Street, Woodstock

$399,999
17 Dover Street

$399,999

New
24d
Detached1 1/2 Storey

17 Dover Street, Woodstock

Total Monthly Obligation $2,234

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
700-1100
DOM
24d
Score
29
Yield
7.4%
Cash on Cash
6.8%
Cap Rate
6.0%
5Y IRR
21.0%
10Y IRR
19.1%
Property Type-Detached
MLS® Number-X13842144
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-43.29 × 88.18 ft
Listed on site-Sep 29, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$2,950 (2025)
Parking-2 - None
Basement-Crawl Space, Unfinished, Partial Basement
Heating-Forced Air (Gas)
Brokerage-Revel Realty Inc Brokerage
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete Block, Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Woodstock - South
Title-Residential Freehold

No agent assigned

Welcome to 17 Dover Street! This beautifully updated 3-bedroom, 1.5 bathroom home combines modern finishes with comfortable, functional living. The main floor offers convenient one-level living with the primary bedroom, 4-piece bathroom and laundry all thoughtfully located on the same level.The updated kitchen features stylish quartz countertops and plenty of functionality, while two additional bedrooms upstairs provide flexible space for family, guests, a home office or hobbies. All appliances are included, including the refrigerator, stove, dishwasher, washer and dryer. Step outside to enjoy the fully fenced backyard, complete with a spacious storage shed, ideal for outdoor enjoyment and additional storage. Conveniently located close to Southside Park, Highway 401/403 and a variety of shopping amenities, this home offers a great combination of comfort, updates and everyday convenience.

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

Closing Costs

Mortgage Amount
$319,999
Land Transfer Taxes$4,475
Legal Fees (Est.)
$
Total cash required for closing$85,975

Total Monthly Obligation

$2,234/mo
Mortgage $1,613
Monthly Loss $1,810
Principal$425
Interest$1,189
Property Tax$246
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.8%35
Cash-on-Cash
-0.3%7
5-Year IRR
15.5%74
10-Year IRR
15.1%
Returns Index
39.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
29/ 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
$29,520/yr
NOI
$19,118/yr
Net Cash Flow
-$20/mo
Cash Margin
-0.8%4
Cash Flow Index
4.0/ 100
Risk Profile
Weight: 20%
DSCR
0.9926
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo73
Risk Index
39.0/ 100

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

Comparables

Properties near 17 Dover 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.