877 O'Reilly Crescent, Shelburne

$739,900
877 O'Reilly Crescent

$739,900

New
22d
Detached2-Storey

877 O'Reilly Crescent, Shelburne

Total Monthly Obligation $3,853

Beds
4
Baths
4
Park
4
Sqft
2500-3000
DOM
22d
Score
19
Yield
5.0%
Cash on Cash
-3.2%
Cap Rate
3.9%
5Y IRR
13.0%
10Y IRR
12.6%
Property Type-Detached
MLS® Number-X13852434
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-40.05 × 119.21 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,926 (2025)
Parking-6 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-THE MARKET REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Aluminum Siding, Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-30/60/90/TBA
Neighbourhood-Shelburne
Title-Residential Freehold

No agent assigned

What if you stopped compromising on space just to stay closer to the GTA? Welcome to 877 O'Reilly Crescent-2,534 sq. ft. above grade, a seriously great layout and the kind of value that makes Shelburne worth the drive. Impeccably maintained by owners with next-level pride of ownership, this one shows it. Modern upgraded exterior, hardwood floors throughout, new fireplace (2023), new windows, exterior doors and garage door (2023-2024), plus rooms that are actually big enough to live in. A proper dining room fits the big table AND the hutch. The huge family room has a gas fireplace. The oversized eat-in kitchen features upgraded stainless steel appliances, under-cabinet lighting, and there's a separate main-floor office for the WFH crowd-or turn it into a den, playroom or living room. Upstairs? THREE full bathrooms-a huge win for big, blended or multi-generational families and anyone who's over the morning bathroom battle. Outside, there's a massive concrete driveway with parking for 4 PLUS a double garage that's insulated, programmable permanent exterior lighting (no climbing to put up lights), a spacious yard, concrete patio and shed. Add a generator, OWNED tankless hot water system and a huge untouched basement with bathroom rough-in and cold cellar, ready for whatever comes next-gym, theatre, games room, extra bedrooms or all of the above. And Shelburne? It's the small-town alternative to GTA pricing without giving up the essentials. Families have access to JK-8 options including Centennial Hylands, Glenbrook and Hyland Heights, French Immersion at Centennial Hylands, Centre Dufferin District High School, plus Catholic options including St. Benedict CES and Robert F. Hall CSS. More house. More driveway. More bathrooms. More breathing room. Less GTA-sized mortgage. That's the trade-up.

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

Closing Costs

Mortgage Amount
$591,920
Land Transfer Taxes$11,273
Legal Fees (Est.)
$
Total cash required for closing$160,753

Total Monthly Obligation

$3,853/mo
Mortgage $2,985
Monthly Loss $3,068
Principal$785
Interest$2,199
Property Tax$494
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-7.9%1
5-Year IRR
9.4%31
10-Year IRR
10.1%
Returns Index
16.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$37,332/yr
NOI
$23,173/yr
Net Cash Flow
-$1,053/mo
Cash Margin
-33.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
22.2/ 100

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

Comparables

Properties near 877 O'Reilly 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.