5 Page Street, Pelham

$1,083,900
5 Page Street

$1,083,900

New
14d
DetachedBungalow

5 Page Street, Pelham

Total Monthly Obligation $4,747

Beds
2
Baths
2
Park
2
Sqft
1100-1500
DOM
14d
Score
15
Yield
2.4%
Cash on Cash
-11.0%
Cap Rate
2.2%
5Y IRR
7.0%
10Y IRR
7.9%
Property Type-Detached
MLS® Number-X13883322
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-46 × 119 ft
Listed on site-Oct 9, 2026
Style-Bungalow
Building Type-Detached
Age-New
Taxes-$1 (2026)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE NRC REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Hardboard, Stone
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-To Be Built - 12 month timeline
Neighbourhood-662 - Fonthill
Title-Residential Freehold

No agent assigned

TO BE BUILT - Exquisite 1493 Sq Ft detached bungalow with 2 beds, 2 baths and double garage. 9' main floor ceiling, 8'4" basement foundation height pour, 8' tall stained fiberglass front door with multi point locking system, 8' tall interior solid core doors and 16'x8' sliding 4 panel rear sliding patio door. 25'x12' pressure treated wood covered rear deck including Probilt railing with tempered glass panels. Artcraft quality cabinetry to the ceiling in the kitchen with crown moulding, valence trim, soft close doors and drawers. Quartz countertops in the kitchen, main bath and ensuite. Engineered hardwood flooring in hall, kitchen, great room & dining room. Main floor pot light package and generous lighting allowance for light fixtures. Luxurious primary bedroom with 13'10" long WIC and ensuite with double sinks and tiled shower with frameless glass. Over the post handrail system with wrought iron spindles. High efficiency Carrier furnace, Carrier A/C, Liftmaster automatic garage door opener, fully sodded lot and much more. To be built by national award winning home builder, Rinaldi Homes. *Please note that listing price includes the limited time enhanced HST rebate. Model Home on Site (50 Page Street) - Open 7 days a week.

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

Closing Costs

Mortgage Amount
$867,120
Land Transfer Taxes$18,153
Legal Fees (Est.)
$
Total cash required for closing$236,433

Total Monthly Obligation

$4,747/mo
Mortgage $4,372
Monthly Loss $3,597
Principal$1,151
Interest$3,222
Property Tax$0
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.2%0
5-Year IRR
4.3%9
10-Year IRR
6.2%
Returns Index
5.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$19,259/yr
Net Cash Flow
-$2,767/mo
Cash Margin
-125.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
17.7/ 100

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

Comparables

Properties near 5 Page 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.