1828 Mccallum Drive, Orleans - Cumberland and Area

$725,000
1828 Mccallum Drive

$725,000

New
21d
Detached2-Storey

1828 Mccallum Drive, Orleans - Cumberland and Area

Total Monthly Obligation $3,754

HausQ Valuation Report
Beds
4
Baths
4
Park
4
Sqft
2000-2500
DOM
21d
Score
23
Yield
6.3%
Cash on Cash
2.5%
Cap Rate
5.1%
5Y IRR
17.5%
10Y IRR
16.2%
Property Type-Detached
MLS® Number-X13854264
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-42.59 × 106.81 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,457.4 (2026)
Parking-6 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-PAUL RUSHFORTH REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-1106 - Fallingbrook/Gardenway South
Title-Residential Freehold

No agent assigned

GREAT OPPORTUNITY! PLUS NEW FURNACE! This spacious 4-bedroom home offers generous living areas, plenty of natural light and a versatile layout with ample potential to suit both everyday family living and entertaining. The spacious kitchen is truly the heart of the home, with ample workspace and a generous eating area that can easily as gathering space. The cozy family room, complete with gas fireplace, provides the perfect spot to relax. Upstairs, four exceptionally well-sized bedrooms offer plenty of room for the whole family, along with excellent storage. The primary bedroom boasts a cathedral ceiling an renovated ensuite bath + WIC. The bright lower level adds incredible versatility, creating welcoming spaces for a home gym, office or playroom. Walking distance to numerous schools and parks, with shopping and transit just minutes away. A spacious home offering comfort, flexibility and plenty of room for the next chapter.

$
$
%
%
$
$
$
(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

$3,754/mo
Mortgage $2,924
Monthly Loss $2,985
Principal$770
Interest$2,155
Property Tax$455
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.7%4
5-Year IRR
13.5%61
10-Year IRR
13.4%
Returns Index
32.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$45,420/yr
NOI
$30,921/yr
Net Cash Flow
-$348/mo
Cash Margin
-9.2%1
Cash Flow Index
0.8/ 100
Risk Profile
Weight: 20%
DSCR
0.8819
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
25.9/ 100

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

Comparables

Properties near 1828 Mccallum Drive

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.