8102 Mill Street, Augusta

$459,900
8102 Mill Street

$459,900

New
15d
Detached1 1/2 Storey

8102 Mill Street, Augusta

Total Monthly Obligation $2,382

HausQ Valuation Report
Beds
3
Baths
1
Park
3
Sqft
1500-2000
DOM
15d
Score
23
Yield
5.7%
Cash on Cash
1.2%
Cap Rate
4.8%
5Y IRR
16.5%
10Y IRR
15.4%
Property Type-Detached
MLS® Number-X13877890
Beds-3
Bathrooms-1
Size-1500-2000 sqft
Lot Size-167.29 × 134.49 ft
Listed on site-Oct 8, 2026
Style-1 1/2 Storey
Building Type-Detached
Age-100+
Taxes-$1,822 (2026)
Parking-3 - Other
Basement-Exposed Rock, Half
Heating-Forced Air (Propane)
Brokerage-RE/MAX AFFILIATES MARQUIS
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-Above Ground, Other
Facing-North
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Stone
Sewer-Septic
Possession-Closing Available after Nov 24, 2026
Neighbourhood-809 - Augusta Twp
Title-Residential Freehold

No agent assigned

Welcome to 8102 Mill St in the quaint village of North Augusta. Looking for move-in ready? This is the home for you, sitting on a nice sized lot with a small barn building for storage and a workshop. This home has had a beautiful, massive renovation in the last few years including but not limited to being rewired, upgraded to 200amp service, pluming replaced, cast iron pipe to septic tank replaced and septic cap raised for easy access. HVAC ducting redone, second floor joists were replaced with engineered joists. Livingroom joists supported by a triple LVL beam, added dormer in bathroom, side porch rebuild, roofs reshingled, asphalt driveway paved and walkway to front porch. Property regraded and hydro seeded, siding, soffits and eavestrough. Windows and doors throughout, new batt insulation, crawl space and original roof spray foamed. Drywall, trim, panelling in living/dining room, flooring throughout. Shower waterproofed and tiled with large niche. Kitchen cabinets, quartz countertops and large kitchen island, and pot lights throughout. Beautiful lighting fixtures and appliances. Sump pump and battery backup, pressure tank and water softener. Book your showing today and make this home yours.

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

Closing Costs

Mortgage Amount
$367,920
Land Transfer Taxes$5,673
Legal Fees (Est.)
$
Total cash required for closing$99,153

Total Monthly Obligation

$2,382/mo
Mortgage $1,855
Monthly Loss $1,894
Principal$488
Interest$1,367
Property Tax$152
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.9%2
5-Year IRR
11.8%49
10-Year IRR
12.0%
Returns Index
25.3/ 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
$26,400/yr
NOI
$17,438/yr
Net Cash Flow
-$402/mo
Cash Margin
-18.3%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
33.6/ 100

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

Comparables

Properties near 8102 Mill 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.