472 Trevor Street, Cobourg

$725,000
472 Trevor Street

$725,000

New
23d
Detached2-Storey

472 Trevor Street, Cobourg

Total Monthly Obligation $3,908

HausQ Valuation Report
Beds
4
Baths
3
Park
1
Sqft
2000-2500
DOM
23d
Score
18
Yield
4.9%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.5%
Property Type-Detached
MLS® Number-X13850988
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-30 × 140 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$7,299 (2025)
Parking-2 - Attached
Basement-Unfinished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-Royal Service Real Estate Inc.
Cooling-None
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick Front
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-Immediate
Neighbourhood-Cobourg
Title-Residential Freehold

No agent assigned

Never Been Lived In | 4 Bedrooms | 3 Bathrooms | Backs onto Greenspace. This new 4-bedroom, 3-bathroom home offers the perfect blend of contemporary style, smart design, and peaceful surroundings. Step inside to find a spacious, sun-filled layout with open-concept living,ideal for family life and entertaining. The sleek, modern kitchen flows effortlessly into the dining and living areas perfect for hosting, relaxing, or keeping an eye on everything atonce. Upstairs, four generously sized bedrooms provide plenty of space for rest, work, orplay. The primary suite features a walk-in closet and a private ensuite, offering a calm retreat at the end of the day. Three bathrooms because sharing is not caring when it comes to morning routines. What truly sets this home apart? It backs onto protected green space no rear neighbours, just quiet views, morning birdsong, and that extra sense of privacy you didn't know you needed. Located in a family-friendly neighbourhood just minutes from downtown Cobourg, the beach, shops, schools, and commuter routes, this home is not only move-in ready its lifestyle ready.

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

Closing Costs

Mortgage Amount
$580,000
Land Transfer Taxes$10,975
Legal Fees (Est.)
$
Total cash required for closing$157,475

Total Monthly Obligation

$3,908/mo
Mortgage $2,924
Monthly Loss $3,138
Principal$770
Interest$2,155
Property Tax$608
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.1%24
10-Year IRR
9.2%
Returns Index
13.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$35,400/yr
NOI
$20,061/yr
Net Cash Flow
-$1,253/mo
Cash Margin
-42.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
21.3/ 100

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

Comparables

Properties near 472 Trevor 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.