5 Doerr Court, North Middlesex

$654,900
5 Doerr Court

$654,900

New
21d
Detached2-Storey

5 Doerr Court, North Middlesex

Total Monthly Obligation $3,017

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
21d
Score
21
Yield
4.6%
Cash on Cash
-1.7%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Detached
MLS® Number-X13857012
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-42.32 × 147.21 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 FIRST CANADIAN CORP.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Move In Ready
Neighbourhood-Ailsa Craig
Title-Residential Freehold

No agent assigned

SAVE NOW with HST REBATE - MOVE IN READY! Introducing "The Marshall" built by Colden Homes located the charming town of Ailsa Craig. This home, on a premium lot, offers 1,706 square feet of open-concept living space. With a functional design and modern farmhouse aesthetics this property offers a perfect blend of contemporary comfort and timeless charm. Large windows throughout the home flood the interior with natural light, creating a bright and welcoming atmosphere. The main floor features a spacious great room, seamlessly connected to the dinette and kitchen, along with a 2-piece powder room and a convenient laundry room. The kitchen offers a custom design with bright two-toned cabinets, a large island, and quartz countertops. Contemporary fixtures add a modern touch, while a window over the sink allows natural light to flood the space, making it perfect for both everyday use and entertaining. Upstairs, the second floor offers three well-proportioned bedrooms. The primary suite is designed to be your private sanctuary, complete with a 4-piece ensuite and a walk-in closet. The other two bedrooms share a 4-piece full bathroom, ensuring comfort and convenience for the entire family. Ausable Bluffs is only 25 minutes away from north London, 20 minutes to east of Strathroy, and 30 minutes to the beautiful shores of Lake Huron. Taxes & Assessed Value yet to be determined. List price reflects the Government HST rebate. HST is included, with all eligible rebates assigned to the builder. Purchase price is subject to buyer qualification for applicable rebates.

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

Closing Costs

Mortgage Amount
$523,920
Land Transfer Taxes$9,573
Legal Fees (Est.)
$
Total cash required for closing$142,053

Total Monthly Obligation

$3,017/mo
Mortgage $2,642
Monthly Loss $2,322
Principal$695
Interest$1,947
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.4%38
10-Year IRR
10.8%
Returns Index
20.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$30,000/yr
NOI
$22,500/yr
Net Cash Flow
-$767/mo
Cash Margin
-30.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
27.4/ 100

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

Comparables

Properties near 5 Doerr Court

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.