479 Guy Welsh Drive, Drummond/North Elmsley

$991,947
479 Guy Welsh Drive

$991,947

New
20d
DetachedBungalow

479 Guy Welsh Drive, Drummond/North Elmsley

Total Monthly Obligation $4,376

Beds
3
Baths
3
Park
6
Sqft
2000-2500
DOM
20d
Score
15
Yield
3.0%
Cash on Cash
-8.4%
Cap Rate
2.8%
5Y IRR
9.0%
10Y IRR
9.5%
Property Type-Detached
MLS® Number-X13873858
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-59.73 × 133.33 ft
Listed on site-Oct 3, 2026
Style-Bungalow
Building Type-Detached
Parking-8 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-PMA BRETHOUR REAL ESTATE CORPORATION INC
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-possession apprx 12 mths from close
Neighbourhood-903 - Drummond/North Elmsley (North Elmsley) Twp
Title-Residential Freehold

No agent assigned

Build Your Dream Home in Burns Farm Estates, Discover the Sussex, an ENERGY STAR-certified 2,250 sq.ft. home by Park View Homes, set on a large estate lot in Burns Farm Estates, just 5 minutes from the heritage town of Perth. Offering 4 bedrooms, 2.5 bathrooms, and a thoughtfully designed layout, this home blends space, style, comfort, and efficiency. The bright open-concept main floor features 9' ceilings, wide-plank laminate flooring, generous living and dining areas, and a stylish kitchen with quartz countertops, tile backsplash, and designer cabinetry. The primary bedroom provides a comfortable retreat, while three additional bedrooms offer flexibility for family, guests, or a home office. The lookout basement adds natural light and excellent potential for future living space, recreation, or storage. Additional highlights include a covered front porch and triple-glazed windows designed to enhance insulation, comfort, and energy efficiency. Built with high-level airtightness, this ENERGY STAR home is designed to deliver consistent year-round comfort and long-term energy savings. Enjoy peaceful country living on a spacious estate lot while remaining close to Perth's shops, restaurants, services, and amenities. Brand new, no renovations, no surprises, backed by a full Tarion warranty. Built by Park View Homes, local quality you can trust. Pictures are for layout reference only.

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

Closing Costs

Mortgage Amount
$815,778($22,220 CMHC)
Land Transfer Taxes$16,314
Legal Fees (Est.)
$
Total cash required for closing$216,203

Total Monthly Obligation

$4,488/mo
Mortgage $4,113
Monthly Loss $3,406
Principal$1,082
Interest$3,031
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.6%0
5-Year IRR
4.4%9
10-Year IRR
6.8%
Returns Index
6.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
-$2,238/mo
Cash Margin
-89.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
82.2%14
Vacancy Buffer
2.2 mo34
Risk Index
17.2/ 100

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

Comparables

Properties near 479 Guy Welsh 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.