165 Sugar Maple Street, Blue Mountains

$799,000
165 Sugar Maple Street

$799,000

New
15d
Semi-Detached 2-Storey

165 Sugar Maple Street, Blue Mountains

Total Monthly Obligation $3,977

HausQ Valuation Report
Beds
3
Baths
4
Park
1
Sqft
1500-2000
DOM
15d
Score
79
Yield
12.6%
Cash on Cash
31.9%
Cap Rate
11.4%
5Y IRR
42.2%
10Y IRR
38.4%
Property Type-Semi-Detached
MLS® Number-X13878974
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-24.7 × 101.76 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-0-5
Taxes-$4,547 (2025)
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-Bosley Real Estate Ltd.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Stone, Board & Batten
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flex
Neighbourhood-Blue Mountains
Title-Residential Freehold

No agent assigned

BUILDER COLLECTION HOME - fully fenced, and ready to move-in! Crawford model with inside garage access. Over $100k in extras including; Full appliance package, Luxury vinyl flooring in all main areas, bedrooms & basement, Stone countertops throughout, Central air conditioning, Upgraded kitchen cabinets, Freestanding tub in primary ensuite, and much more. Welcome to Windfall! Steps from The Shed, the community's own unique gathering place nestled in a clearing in the forest. Featuring a year-round heated pool, fitness area, and social spaces, The Shed offers a perfect spot for relaxation and recreation. Surrounded by the winding trail system that connects the neighborhoods of semi-detached and detached Mountain Homes at Windfall. So close to the Mountain its as if you're part of it.

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

Closing Costs

Mortgage Amount
$639,200
Land Transfer Taxes$12,455
Legal Fees (Est.)
$
Total cash required for closing$173,755

Total Monthly Obligation

$3,977/mo
Mortgage $3,223
Monthly Loss $3,129
Principal$848
Interest$2,375
Property Tax$379
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
10.2%89
Cash-on-Cash
24.9%98
5-Year IRR
36.4%100
10-Year IRR
33.3%
Returns Index
96.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
79/ 100
Good•Buy

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$100,548/yr
NOI
$81,446/yr
Net Cash Flow
$3,564/mo
Cash Margin
42.5%100
Cash Flow Index
99.6/ 100
Risk Profile
Weight: 20%
DSCR
2.1197
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
50.3/ 100

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

Comparables

Properties near 165 Sugar Maple 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.