54 Park Row, Woodstock

$517,429
54 Park Row

$517,429

New
15d
Att/Row/Townhouse2-Storey

54 Park Row, Woodstock

Total Monthly Obligation $2,462

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
15d
Score
23
Yield
5.3%
Cash on Cash
1.4%
Cap Rate
4.9%
5Y IRR
16.7%
10Y IRR
15.5%
Property Type-Att/Row/Townhouse
MLS® Number-X13876028
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-8.84 × 35.5 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-New
Parking-3 - Attached
Basement-Development Potential
Heating-Forced Air (Gas)
Brokerage-Century 21 Heritage House Ltd Brokerage
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Woodstock - South
Title-Residential Freehold

No agent assigned

Brand new freehold 3-bedroom townhouse by Oxford Builders, built specifically to help first-time buyers get into the market without condo fees. These modern two-storey homes feature open-concept living, contemporary finishes, and a private single-car garage, giving you space and independence. No condo fees, no shared hallways. Just full freehold ownership. Buyers may also qualify for 30-year mortgage amortization options, subject to lender approval, helping make monthly payments more affordable than many rentals. Located in a mature Woodstock neighbourhood close to schools, parks, shopping, and commuter routes, this is a rare opportunity to own a brand new home with long-term value. Limited availability.

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

Closing Costs

Mortgage Amount
$413,943
Land Transfer Taxes$6,824
Legal Fees (Est.)
$
Total cash required for closing$111,810

Total Monthly Obligation

$2,462/mo
Mortgage $2,087
Monthly Loss $1,913
Principal$549
Interest$1,538
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.2%3
5-Year IRR
12.2%52
10-Year IRR
12.3%
Returns Index
27.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$27,600/yr
NOI
$20,340/yr
Net Cash Flow
-$392/mo
Cash Margin
-17.1%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8115
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
33.3/ 100

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

Comparables

Properties near 54 Park Row

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.