4 Drone Crescent, Guelph

$769,900
4 Drone Crescent

$769,900

New
22d
Semi-Detached 2-Storey

4 Drone Crescent, Guelph

Total Monthly Obligation $3,911

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
22d
Score
18
Yield
4.7%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Semi-Detached
MLS® Number-X13854092
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-24.61 × 114.82 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$5,171 (2025)
Parking-2 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick Veneer, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Willow West/Sugarbush/West Acres
Title-Residential Freehold

No agent assigned

Welcome to this semi-detached home in Guelph's desirable west end, conveniently located close to Costco, schools, Parks, schools, shopping, and with easy access to the highway. Offering over 1,800 sq. ft. of living space, the home features a bright and functional open-concept main floor. The spacious kitchen includes granite countertops, backsplash, and breakfast bar, that opens to the dining and living areas, creating a comfortable layout for everyday living. Garden doors from the living room lead to a nice size deck and fully fenced backyard, offering plenty of space to enjoy time outdoors. Upstairs, you'll find three generously sized bedrooms, including an oversized primary suite complete with a walk-in closet and private 4-piece ensuite. A second 4-piece bathroom and the convenience of upper-level laundry complete this floor. The unfinished basement provides additional space and future potential, with a bathroom rough-in already in place. A spacious and functional home with plenty to offer and an opportunity for the next owner to add their own finishing touches. With a great layout, generous room sizes, fenced backyard, and convenient west-end location, this is a wonderful opportunity to make this home your own.

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

Closing Costs

Mortgage Amount
$615,920
Land Transfer Taxes$11,873
Legal Fees (Est.)
$
Total cash required for closing$167,353

Total Monthly Obligation

$3,911/mo
Mortgage $3,106
Monthly Loss $3,094
Principal$817
Interest$2,288
Property Tax$431
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.8%28
10-Year IRR
9.7%
Returns Index
15.2/ 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
$36,288/yr
NOI
$22,988/yr
Net Cash Flow
-$1,190/mo
Cash Margin
-39.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
21.7/ 100

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

Comparables

Properties near 4 Drone 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.