22 Five Stakes Street, Southwold

$969,500
22 Five Stakes Street

$969,500

New
21d
DetachedBungaloft

22 Five Stakes Street, Southwold

Total Monthly Obligation $4,286

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
21d
Score
18
Yield
3.7%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-X13853662
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-50 × 130 ft
Listed on site-Oct 2, 2026
Style-Bungaloft
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP - SELECT REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Under construction
Neighbourhood-Rural Southwold
Title-Residential Freehold

No agent assigned

Currently being built in the desirable neighbourhood of Talbotville meadows. This Bungaloft offers 4 bedrooms and 3 baths. Great curb appeal and a open concept layout. This home is 2100 sq ft and finished with high quality European windows and custom cabinetry throughout. Other lots and floor plans available

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

Closing Costs

Mortgage Amount
$775,600
Land Transfer Taxes$15,865
Legal Fees (Est.)
$
Total cash required for closing$211,265

Total Monthly Obligation

$4,286/mo
Mortgage $3,911
Monthly Loss $3,257
Principal$1,029
Interest$2,882
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.4%25
10-Year IRR
9.3%
Returns Index
14.0/ 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
$36,300/yr
NOI
$28,170/yr
Net Cash Flow
-$1,563/mo
Cash Margin
-51.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.2/ 100

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

Comparables

Properties near 22 Five Stakes 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.