2258 Russell Road, Elmvale Acres and Area

$520,000
2258 Russell Road

$520,000

New
18d
Semi-Detached 2-Storey

2258 Russell Road, Elmvale Acres and Area

Total Monthly Obligation $2,757

HausQ Valuation Report
Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
18d
Score
35
Yield
7.6%
Cash on Cash
8.7%
Cap Rate
6.5%
5Y IRR
22.6%
10Y IRR
20.5%
Property Type-Semi-Detached
MLS® Number-X13863734
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-40.67 × 75.42 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$3,416.84 (2025)
Parking-4 - None
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-3704 - Hawthorne Meadows
Title-Residential Freehold

No agent assigned

Welcome to this bright and spacious semi-detached home, perfectly designed for modern family living. This immaculate home features an open-concept main floor flooded with natural light from large picture windows, the main level offers seamless flow and effortless entertaining. At the heart of the home is a well-appointed kitchen boasting a centre island with seating, which opens via sliding glass doors to a lovely deck and a fully fenced, private backyard. A convenient main-floor powder room completes this level.Upstairs, you'll find generously proportioned bedrooms offering ample space and comfort, accompanied by a bright 4-piece family bathroom. The lower level adds incredible versatility with a dedicated multi-purpose room and a massive open space ripe for finishing into your dream family room. Complete with parking for 4 cars and an unbeatable location close to transit, excellent schools, and every imaginable amenity, this property truly has it all.

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

Closing Costs

Mortgage Amount
$416,000
Land Transfer Taxes$6,875
Legal Fees (Est.)
$
Total cash required for closing$112,375

Total Monthly Obligation

$2,757/mo
Mortgage $2,098
Monthly Loss $2,205
Principal$552
Interest$1,546
Property Tax$285
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.3%42
Cash-on-Cash
2.4%13
5-Year IRR
17.6%84
10-Year IRR
16.7%
Returns Index
47.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
35/ 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
$39,696/yr
NOI
$27,810/yr
Net Cash Flow
$220/mo
Cash Margin
6.6%16
Cash Flow Index
15.8/ 100
Risk Profile
Weight: 20%
DSCR
1.1036
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
37.5/ 100

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

Comparables

Properties near 2258 Russell Road

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.