16 Huntley Avenue, Tillsonburg

$515,000
16 Huntley Avenue

$515,000

New
23d
Att/Row/TownhouseBungalow

16 Huntley Avenue, Tillsonburg

Total Monthly Obligation $2,740

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
23d
Score
22
Yield
5.8%
Cash on Cash
0.2%
Cap Rate
4.6%
5Y IRR
15.7%
10Y IRR
14.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13843336
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-26.5 × 100.34 ft
Listed on site-Sep 30, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$3,455.49 (2025)
Parking-3 - Built-In
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-Century 21 Heritage House Ltd Brokerage
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-flexible
Neighbourhood-Tillsonburg
Title-Residential Freehold

No agent assigned

Welcome to this immaculate, 5 year old, freehold Hayhoe built bungalow townhouse which is sure to check all the boxes. This home is complete with 3 spacious bedrooms, 3 full bathrooms, a single-car garage and a double wide driveway. With it's open concept, upgraded appliances, partially fenced yard, finished basement and more, there's nothing more to do but start packing. Walk into the front foyer to find the versatile front bedroom which could also be used as an office space or formal dining room. Around the corner you will find the main floor washer and dryer neatly tucked away next to the main floor bathroom. The kitchen is stunning with its premium quartz counter tops, functional island plus the upgraded black stainless-steel appliances, including a gas stove . The open concept kitchen and dining room (could be used as a main floor living room) are bright and airy with large windows and sliding doors (all with custom blinds) to the back deck complete with a gazebo and a gas hook up for your BBQ. Retreat to the main floor primary bedroom featuring a large walk-through closet and ensuite bathroom. Downstairs you will find a mostly finished basement with a good sized recreation room plus a third bedroom. On top of all that, the basement still has an abundance of storage plus extra space for creating another room such as a home gym, office or craft room. This home is close to schools, grocery stores, 401 access and truly offers turn-key living at its best!

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

Closing Costs

Mortgage Amount
$412,000
Land Transfer Taxes$6,775
Legal Fees (Est.)
$
Total cash required for closing$111,275

Total Monthly Obligation

$2,740/mo
Mortgage $2,077
Monthly Loss $2,194
Principal$547
Interest$1,531
Property Tax$288
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%24
Cash-on-Cash
-5.6%2
5-Year IRR
11.3%45
10-Year IRR
11.6%
Returns Index
23.4/ 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
$29,700/yr
NOI
$18,775/yr
Net Cash Flow
-$513/mo
Cash Margin
-20.7%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
30.0/ 100

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

Comparables

Properties near 16 Huntley Avenue

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.