168 Patton Drive, Cambridge

$779,000
168 Patton Drive

$779,000

New
15d
Detached3-Storey

168 Patton Drive, Cambridge

Total Monthly Obligation $3,978

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
15d
Score
18
Yield
4.6%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Detached
MLS® Number-X13876616
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-54.46 × 104.99 ft
Listed on site-Oct 8, 2026
Style-3-Storey
Building Type-Detached
Age-16-30
Taxes-$5,534.58 (2026)
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX TWIN CITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-West
Exterior-Vinyl Siding, Brick Front
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Welcome to 168 Patton Drive, a Freshly painted, 3-bedroom, 3-bathroom home on a corner lot in Cambridge, just minutes from the 401. The main floor features hardwood flooring and a cozy fireplace, and the finished basement and loft adds valuable living space for a rec room, home office or guest area. Many big-ticket items have been taken care of with a newer roof, furnace and A/C. Outside, enjoy a large back deck with a gazebo, a fully fenced yard, and an in-ground lawn sprinkler system covering the front and side. Additional features include a double garage, a rough-in for central vac, and open finished attic/Loft space. A great opportunity for families and commuters alike.

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

Closing Costs

Mortgage Amount
$623,200
Land Transfer Taxes$12,055
Legal Fees (Est.)
$
Total cash required for closing$169,355

Total Monthly Obligation

$3,978/mo
Mortgage $3,142
Monthly Loss $3,152
Principal$827
Interest$2,315
Property Tax$461
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.4%25
10-Year IRR
9.3%
Returns Index
13.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$35,880/yr
NOI
$22,257/yr
Net Cash Flow
-$1,287/mo
Cash Margin
-43.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
21.2/ 100

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

Comparables

Properties near 168 Patton 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.