64 Adam Street, The Nation

$485,000
64 Adam Street

$485,000

New
15d
Semi-Detached Bungalow

64 Adam Street, The Nation

Total Monthly Obligation $2,676

Beds
2
Baths
2
Park
4
Sqft
1100-1500
DOM
15d
Score
21
Yield
5.8%
Cash on Cash
-0.5%
Cap Rate
4.5%
5Y IRR
15.2%
10Y IRR
14.3%
Property Type-Semi-Detached
MLS® Number-X13875594
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-44.49 × 154.2 ft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Semi-Detached
Taxes-$4,138.58 (2026)
Parking-5 - Attached
Basement-None
Heating-Radiant (Gas)
Brokerage-EXIT REALTY MATRIX
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-605 - The Nation Municipality
Title-Residential Freehold

No agent assigned

10-FOOT CEILINGS, HEATED FLOORS & HIGH-END FINISHES! This newer build has an impressive feel from the moment you step inside, combining modern design with the kind of comfort you'll appreciate every day. Soaring 10-foot ceilings and 8-foot doors create an incredible sense of space, while oversized 2' x 4' ceramic tile and heated flooring throughout add both style and warmth. The kitchen is a showstopper with quartz countertops, a large centre island, full-height cabinetry, hexagon tile backsplash, open shelving and statement lighting. Contrasting dark cabinetry, warm wood accents and a sliding barn door add character to the modern design. The high-end finishes continue into the spa-inspired bathroom, where a stunning wet room features a freestanding soaker tub and rainfall shower, creating the perfect place to relax and unwind. Built with energy efficiency in mind, the home is exceptionally well insulated, while the heated garage floors adds even more comfort and convenience year-round. Outside, a covered rear deck overlooks the large backyard and offers a great spot to relax, entertain or enjoy the warmer months. From the impressive ceiling heights to the high-end finishes throughout, this home is filled with features you simply don't find every day!

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

Closing Costs

Mortgage Amount
$388,000
Land Transfer Taxes$6,175
Legal Fees (Est.)
$
Total cash required for closing$104,675

Total Monthly Obligation

$2,676/mo
Mortgage $1,956
Monthly Loss $2,161
Principal$515
Interest$1,442
Property Tax$345
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.6%40
10-Year IRR
11.1%
Returns Index
20.9/ 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
$28,176/yr
NOI
$16,720/yr
Net Cash Flow
-$563/mo
Cash Margin
-24.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo61
Risk Index
30.0/ 100

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

Comparables

Properties near 64 Adam 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.