828 Chelsea Crescent, Cornwall

$534,900
828 Chelsea Crescent

$534,900

New
23d
DetachedBungalow-Raised

828 Chelsea Crescent, Cornwall

Total Monthly Obligation $2,911

Beds
5
Baths
2
Park
4
Sqft
1100-1500
DOM
23d
Score
25
Yield
6.7%
Cash on Cash
3.6%
Cap Rate
5.4%
5Y IRR
18.5%
10Y IRR
17.0%
Property Type-Detached
MLS® Number-X13844142
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-58.41 × 112.22 ft
Listed on site-Sep 30, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$4,546 (2025)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX AFFILIATES MARQUIS LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-717 - Cornwall
Title-Residential Freehold

No agent assigned

Welcome to 828 Chelsea Crescent, a beautifully maintained all-brick raised bungalow located in a desirable Cornwall neighbourhood. The bright main level offers an inviting open-concept living room, dining area and spacious kitchen with island, three bedrooms and a full 4-piece bathroom with convenient Jack-and-Jill access from the primary bedroom and hallway. The finished lower level offers plenty of additional living space with a spacious L-shaped recreation room featuring a gas fireplace, a separate den area, fourth and fifth bedrooms, second full bathroom, and laundry/utility room. Outside, enjoy a beautifully landscaped and fully fenced backyard complete with an extensive interlock patio and attractive pond/water feature, perfect for relaxing or entertaining. Additional features include hardwood flooring, a 1.5-car attached garage, double paved driveway with parking for approximately four vehicles, and a generous 58.41' x 114' lot. Fridge, stove and dishwasher included. Pride of ownership is evident throughout this wonderful family home! Please Allow 48hr irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$427,920
Land Transfer Taxes$7,173
Legal Fees (Est.)
$
Total cash required for closing$115,653

Total Monthly Obligation

$2,911/mo
Mortgage $2,158
Monthly Loss $2,344
Principal$568
Interest$1,590
Property Tax$379
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.4%4
5-Year IRR
13.8%64
10-Year IRR
13.7%
Returns Index
33.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$35,796/yr
NOI
$23,170/yr
Net Cash Flow
-$227/mo
Cash Margin
-7.6%1
Cash Flow Index
1.1/ 100
Risk Profile
Weight: 20%
DSCR
0.8919
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo55
Risk Index
31.0/ 100

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

Comparables

Properties near 828 Chelsea 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.