1135 Nellis Street 2, Woodstock

$370,000
1135 Nellis Street 2

$370,000

New
14d
Condo Townhouse2-Storey

1135 Nellis Street 2, Woodstock

Total Monthly Obligation $2,187

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
14d
Score
28
Yield
7.6%
Cash on Cash
4.6%
Cap Rate
5.6%
5Y IRR
19.3%
10Y IRR
17.7%
Property Type-Condo Townhouse
MLS® Number-X13882920
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 9, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,331 (2025)
Maintenance-$299.8/mo
Locker-None
Parking-1 - None
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-Century 21 Heritage House Ltd Brokerage
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-Woodstock - North
Title-Residential Condo & Other

No agent assigned

Whether it's your first home, a fresh start or simply time for an easier lifestyle, this move-in-ready, three-bedroom, two-bathroom condo townhouse in Woodstock's north end offers the space you need without the upkeep of a traditional home. Imagine putting away the lawn mower and spending your weekends doing something you actually enjoy! Inside, you'll find a bright, welcoming home with neutral paint colours, attractive flooring and a practical layout designed for everyday living. The main floor features a comfortable living room with direct access to your private deck and fenced outdoor space, perfect for morning coffee, summer barbecues or relaxing at the end of the day. A separate dining area provides room to gather, while the kitchen offers white cabinetry, generous counter space and plenty of storage. A convenient two-piece bathroom completes the main level. Upstairs, three bedrooms provide flexibility for family, guests or a home office, along with a four-piece bathroom featuring an updated vanity. Need a little more breathing room? The finished basement offers an impressive recreation room, approximately 15 by 23 feet, ideal for movie nights, hobbies, entertaining or simply having a space to call your own. Separate laundry and utility areas provide additional functionality. With central air conditioning and parking, this home makes everyday living comfortable and convenient. Located in north Woodstock, you're close to shopping, grocery stores, restaurants, schools, parks and everyday amenities, with convenient access to Highways 401 and 403. There's room to host friends, welcome overnight guests or create a quiet workspace, without taking on a lengthy renovation list. It's the kind of home where you can unpack, settle in and start enjoying your surroundings from day one. Less maintenance, more living and a place that feels like home from the moment you arrive. Your next chapter starts here!

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

Closing Costs

Mortgage Amount
$296,000
Land Transfer Taxes$4,025
Legal Fees (Est.)
$
Total cash required for closing$79,525

Total Monthly Obligation

$2,187/mo
Mortgage $1,492
Monthly Loss $1,794
Principal$393
Interest$1,100
Property Tax$194
Condo Fees$300
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.6%33
Cash-on-Cash
-1.3%6
5-Year IRR
14.8%70
10-Year IRR
14.5%
Returns Index
36.7/ 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
$28,008/yr
NOI
$16,879/yr
Net Cash Flow
-$86/mo
Cash Margin
-3.7%2
Cash Flow Index
2.3/ 100
Risk Profile
Weight: 20%
DSCR
0.9423
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo75
Risk Index
38.5/ 100

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

Comparables

Properties near 1135 Nellis Street 2

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.