123 Cardinal Drive, Woodstock

$835,000
123 Cardinal Drive

$835,000

New
16d
Detached2-Storey

123 Cardinal Drive, Woodstock

Total Monthly Obligation $4,291

Beds
4
Baths
3
Park
2
Sqft
1500-2000
DOM
16d
Score
16
Yield
3.9%
Cash on Cash
-8.3%
Cap Rate
2.8%
5Y IRR
9.0%
10Y IRR
9.5%
Property Type-Detached
MLS® Number-X13871808
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-49.64 × 120.15 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,573.8 (2026)
Parking-4 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE WOLLE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Rec Room
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Woodstock - North
Title-Residential Freehold

No agent assigned

WELCOME TO YOUR NEW HOME! This solid brick Birdland bungalow is what you've been waiting for. Whether you're right-sizing for yourself or for your entire family, this home offers options in one of Woodstock's most sought-after neighbourhoods with great schools, access to highways and scenic trails. As you enter you'll appreciate the well-manicured curb appeal. The double-car garage is deceiving because it's actually larger, offering an additional 8' x 10' space at the back to accommodate trucks, extra vehicles/trailers or storage. Inside you'll be welcomed by cathedral ceilings, hardwood floors, California shutters, and an open-concept living area ideal for entertaining. The large kitchen offers extra pantry space and a built-in dishwasher and microwave. The main floor offers 2 bedrooms and 2 full bathrooms, plus a separate dining room, which could be transformed into a third main-floor bedroom or office space if needed. The primary bedroom offers a walk-in closet plus additional double closets. The four-piece ensuite has a soaker tub and more built-ins. Smart storage with great design is a priority with many closet organizers and built-ins throughout the house. The main floor feels complete with main-floor laundry and a mudroom for convenient entry from the garage. Downstairs the space continues with 2 additional bedrooms plus another full bathroom. Huge rec room space complete with a gas fireplace and gorgeous built-ins. Still tons of storage as well with not a bit of wasted space. The basement offers a beautiful walk-out, providing light and the possibility of in-law space for guests or kids/grandkids. The value continues as you head outside, where you will immediately appreciate the large covered deck for shade from the sun or rain, the lower patio, the manicured gardens and the privacy of backing onto the open treed area (no back neighbours). Near Pittock Lake, Cowan Fields, schools, and a splash pad. Book your private viewing TODAY!

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

Closing Costs

Mortgage Amount
$668,000
Land Transfer Taxes$13,175
Legal Fees (Est.)
$
Total cash required for closing$181,675

Total Monthly Obligation

$4,291/mo
Mortgage $3,368
Monthly Loss $3,405
Principal$886
Interest$2,482
Property Tax$548
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.4%0
5-Year IRR
5.9%14
10-Year IRR
7.4%
Returns Index
8.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$32,400/yr
NOI
$18,086/yr
Net Cash Flow
-$1,861/mo
Cash Margin
-68.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
19.2/ 100

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

Comparables

Properties near 123 Cardinal 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.