570 Moffat Street, Pembroke

$264,900
570 Moffat Street

$264,900

New
14d
DetachedBungalow

570 Moffat Street, Pembroke

Total Monthly Obligation $1,764

Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
14d
Score
64
Yield
11.3%
Cash on Cash
20.4%
Cap Rate
9.0%
5Y IRR
32.3%
10Y IRR
29.1%
Property Type-Detached
MLS® Number-X13883556
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-50 × 140.58 ft
Listed on site-Oct 9, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,848.57 (2026)
Parking-4 - Carport
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX PEMBROKE REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-TBD
Neighbourhood-530 - Pembroke
Title-Residential Freehold

No agent assigned

**4 Bedrooms, 2 Bathrooms & Exceptional Value!** Welcome to 570 Moffat Street in Pembroke, where space, affordability, and opportunity come together! Whether you're purchasing your first home, looking for more room for your family, or searching for an investment with potential, this bungalow offers plenty to appreciate at an attractive price point.The main floor features a bright, spacious living room, a separate dining area, and a functional kitchen with ample cabinetry and workspace. Three bedrooms and a full bathroom complete the main level, offering a practical layout for comfortable everyday living.Need more space? The lower level delivers! Featuring a fourth bedroom, second bathroom, generous recreation room, laundry area, and additional storage, there's plenty of flexibility for family living, a home office, hobbies, or entertaining.Covered parking adds everyday convenience, while the location offers easy access to Pembroke's schools, shopping, parks, recreation facilities, and downtown amenities.This is an exciting opportunity to enter the housing market without sacrificing space! With solid potential for cosmetic updates and the freedom to personalize over time, 570 Moffat Street is ready for its next chapter. **An affordable home, a practical layout, and room to make it your own. Come see the possibilities!**

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

Closing Costs

Mortgage Amount
$211,920
Land Transfer Taxes$2,449
Legal Fees (Est.)
$
Total cash required for closing$56,929

Total Monthly Obligation

$1,764/mo
Mortgage $1,069
Monthly Loss $1,483
Principal$281
Interest$787
Property Tax$321
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
7.0%63
Cash-on-Cash
10.2%51
5-Year IRR
24.3%98
10-Year IRR
22.6%
Returns Index
72.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeB
64/ 100
Fair•Hold / Negotiate

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

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$30,000/yr
NOI
$18,651/yr
Net Cash Flow
$486/mo
Cash Margin
19.4%71
Cash Flow Index
70.8/ 100
Risk Profile
Weight: 20%
DSCR
1.4569
LTV Ratio
80.0%18
Vacancy Buffer
5.3 mo86
Risk Index
58.0/ 100

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

Comparables

Properties near 570 Moffat 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.