3202 Vivian Line 48, Stratford

$429,900
3202 Vivian Line 48

$429,900

New
23d
Condo Apartment2-Storey

3202 Vivian Line 48, Stratford

Total Monthly Obligation $2,363

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
900-999
DOM
23d
Score
28
Yield
7.1%
Cash on Cash
4.4%
Cap Rate
5.5%
5Y IRR
19.1%
10Y IRR
17.5%
Property Type-Condo Apartment
MLS® Number-X13844886
Beds-1
Bathrooms-1
Size-900-999 sqft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Condo Apartment
Taxes-$1,686.04 (2026)
Maintenance-$288.12/mo
Locker-Owned
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX TWIN CITY REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Possession-immediate
Neighbourhood-Stratford
Title-Residential Condo & Other

No agent assigned

Welcome to Vivian Village-Unit #48 offers a highly functional one-bedroom plus den layout designed for comfort, space, and everyday living. The open-concept design features a spacious living and dining area filled with an abundance of natural light, creating a bright and welcoming atmosphere throughout the home. One of the standout features of this unit is one of the largest kitchens in the community, offering generous counter space and an efficient layout that's ideal for cooking, entertaining, or working from home. The den provides excellent flexibility and can easily serve as a home office, study, or additional storage space, while the full bathroom is finished with modern fixtures and clean, contemporary design. These are quality-built homes, and it's something you truly appreciate the moment you walk through the door. This home comes complete with white cabinetry, quartz countertops and a stacking washer and dryer. Additional features include central air conditioning, air exchanger, high-efficiency furnace, owners on-demand hot water heater, and water softener. One parking space and one designated locker are includes, along with the peace of mind of a 7-Year Tarion New Home Warranty.

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

Closing Costs

Mortgage Amount
$343,920
Land Transfer Taxes$5,073
Legal Fees (Est.)
$
Total cash required for closing$92,553

Total Monthly Obligation

$2,363/mo
Mortgage $1,734
Monthly Loss $1,906
Principal$456
Interest$1,278
Property Tax$141
Condo Fees$288
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.6%33
Cash-on-Cash
-1.1%6
5-Year IRR
14.9%70
10-Year IRR
14.5%
Returns Index
37.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$30,408/yr
NOI
$19,824/yr
Net Cash Flow
-$82/mo
Cash Margin
-3.2%3
Cash Flow Index
2.5/ 100
Risk Profile
Weight: 20%
DSCR
0.9523
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
37.0/ 100

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

Comparables

Properties near 3202 Vivian Line 48

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.