21 Meadow wood Court, North Bay

$519,900
21 Meadow wood Court

$519,900

New
15d
Semi-Detached Bungalow-Raised

21 Meadow wood Court, North Bay

Total Monthly Obligation $2,472

HausQ Valuation Report
Beds
4
Baths
3
Park
3
Sqft
700-1100
DOM
15d
Score
28
Yield
6.2%
Cash on Cash
5.5%
Cap Rate
5.8%
5Y IRR
19.9%
10Y IRR
18.2%
Property Type-Semi-Detached
MLS® Number-X13881122
Beds-4
Bathrooms-3
Size-700-1100 sqft
Lot Size-24.6 × 111.7 ft
Listed on site-Oct 8, 2026
Style-Bungalow-Raised
Building Type-Semi-Detached
Age-New
Parking-3 - None
Basement-Apartment, Walk-Up, Finished
Heating-Forced Air (Electric)
Brokerage-Royal LePage Northern Life Realty, Brokerage
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Vinyl Siding, Stone
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-March 30/27
Neighbourhood-Ferris
Title-Residential Freehold

No agent assigned

21 MEADOW WOOD COURT-MEADOW BROOK 2 PLAN. New semi detached homes built by Kenalex Builders off Booth Road at the end of Bunting Dr on left. 1034sq' on main floor semi-detached with legal 1 bedroom apartment in lower level at rear. The main floor features a spacious living room, dining room blending into a open kitchen area with a peninsula and lots of counter space and cupboards. Separate break fest nook with glass sliding doors to deck. 2 bedrooms and 1-4 pc also on the main floor. The lower level has rec room, 3rd bedroom and 1-3 pc bath and laundry room /furnace area. Rear separate entrance apartment to rent out with Living room, open to kitchen area with closet for laundry set up. 1 bedroom and 1-3 pc bath. Parking for 3 cars on a paved driveway included in purchase price. If purchased as principal residence, Buyers to sign all rebates back to builder. CLOSING DATE MAR 30/27. Listed at $519,900.00 PLUS HST

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

Closing Costs

Mortgage Amount
$415,920
Land Transfer Taxes$6,873
Legal Fees (Est.)
$
Total cash required for closing$112,353

Total Monthly Obligation

$2,472/mo
Mortgage $2,097
Monthly Loss $1,920
Principal$552
Interest$1,545
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.7%35
Cash-on-Cash
-0.5%7
5-Year IRR
15.2%73
10-Year IRR
14.7%
Returns Index
38.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$32,400/yr
NOI
$24,660/yr
Net Cash Flow
-$42/mo
Cash Margin
-1.6%4
Cash Flow Index
3.5/ 100
Risk Profile
Weight: 20%
DSCR
0.9825
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
36.6/ 100

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

Comparables

Properties near 21 Meadow wood Court

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.