1011 Adolphus Street, Cornwall

$355,000
1011 Adolphus Street

$355,000

New
17d
Semi-Detached Bungalow-Raised

1011 Adolphus Street, Cornwall

Total Monthly Obligation $2,079

Beds
3
Baths
1
Park
2
Sqft
1100-1500
DOM
17d
Score
39
Yield
8.6%
Cash on Cash
11.3%
Cap Rate
7.0%
5Y IRR
24.7%
10Y IRR
22.3%
Property Type-Semi-Detached
MLS® Number-X13867524
Beds-3
Bathrooms-1
Size-1100-1500 sqft
Lot Size-35 × 91.33 ft
Listed on site-Oct 6, 2026
Style-Bungalow-Raised
Building Type-Semi-Detached
Taxes-$3,266 (2025)
Parking-2 - None
Basement-Full, Partially Finished, Development Potential
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 SHIELD REALTY LTD.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick Front, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-717 - Cornwall
Title-Residential Freehold

No agent assigned

Welcome to this spacious, family-sized semi-detached raised bungalow nestled on a quiet, low-traffic street. Perfectly situated for daily convenience, you are just minutes away from groceries, pharmacies, local restaurants, Tim Hortons, Canadian Tire, and all your essential amenities. Main level highlights a bright Open-Concept layout, a generous living room and dedicated eating area perfect for both family relaxation and entertaining. Updated classic white cabinetry paired with fresh, brand-new countertops and functional prep space. 3 well-proportioned bedrooms, highlighted by a primary suite complete with a walk-in closet. Upgraded 4-piece bathroom featuring sleek quartz countertops. Basement has expansion potential. Cozy rec room with large windows. The partially finished lower-level living area is comfortable and usable, needing only ceilings to finish it up. Pre-plumbed rough-in ready for a seamless future bathroom installation. 2 additional large basement rooms with full-sized windows. Simply add closets to easily convert them into a 4th and 5th bedroom, dedicated home offices, or hobby spaces. Utility room with laundry area also in basement. Backyard is smaller and easy maintenance. This property offers strong main-floor value paired with effortless lower-level expansion potential to grow alongside your family's needs.

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

Closing Costs

Mortgage Amount
$284,000
Land Transfer Taxes$3,800
Legal Fees (Est.)
$
Total cash required for closing$76,300

Total Monthly Obligation

$2,079/mo
Mortgage $1,432
Monthly Loss $1,702
Principal$377
Interest$1,055
Property Tax$272
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.6%45
Cash-on-Cash
3.4%16
5-Year IRR
18.6%88
10-Year IRR
17.6%
Returns Index
50.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
39/ 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
$30,600/yr
NOI
$19,774/yr
Net Cash Flow
$216/mo
Cash Margin
8.5%21
Cash Flow Index
21.3/ 100
Risk Profile
Weight: 20%
DSCR
1.1540
LTV Ratio
80.0%18
Vacancy Buffer
4.5 mo77
Risk Index
45.2/ 100

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

Comparables

Properties near 1011 Adolphus 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.