168 Lorie Street, The Nation

$489,500
168 Lorie Street

$489,500

New
14d
Att/Row/Townhouse2-Storey

168 Lorie Street, The Nation

Total Monthly Obligation $2,350

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
14d
Score
26
Yield
5.9%
Cash on Cash
3.8%
Cap Rate
5.4%
5Y IRR
18.6%
10Y IRR
17.1%
Property Type-Att/Row/Townhouse
MLS® Number-X13883708
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-22 × 147 ft
Listed on site-Oct 9, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-New
Parking-3 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-LPT REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90+ days
Neighbourhood-616 - Limoges
Title-Residential Freehold

No agent assigned

**BUILDER OPEN HOUSE | 63 CHATEAUGUAY STREET, Embrun, SUNDAY, November 1st, 2:00-4:00PM** Rarely offered end unit premium 147ft lot, and thoughtfully designed layout, this modern townhome offers comfortable living in a welcoming community setting. Whether it's for gardening, entertaining, or simply enjoying your own outdoor space, this property delivers.Inside, you'll find 1,313 square feet of bright and functional living space across two levels. With 3 bedrooms, 2.5 bathrooms, and a 1-car garage, this home is ideal for first-time buyers, young families, or investors looking for a low-maintenance lifestyle without compromising on comfort or style.The open-concept main floor flows effortlessly between the kitchen, dining, and living areas, making everyday life and entertaining feel seamless. Upstairs, all three bedrooms are thoughtfully placed for privacy, including a spacious primary bedroom with a walk-in closet and convenient access to the full bath.Constructed by Leclair Homes, a trusted family-owned builder known for exceeding Canadian Builders Standards. Specializing in custom homes, two-storeys, bungalows, semi-detached homes, and now fully legal secondary dwellings with rental potential in mind, Leclair Homes delivers detail-driven craftsmanship and long-term value in every build. FULL HST REBATE INCLUDED IN LISTING PRICE!

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

Closing Costs

Mortgage Amount
$391,600
Land Transfer Taxes$6,265
Legal Fees (Est.)
$
Total cash required for closing$105,665

Total Monthly Obligation

$2,350/mo
Mortgage $1,975
Monthly Loss $1,830
Principal$520
Interest$1,455
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.4%31
Cash-on-Cash
-2.2%5
5-Year IRR
13.9%64
10-Year IRR
13.6%
Returns Index
33.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$28,800/yr
NOI
$21,420/yr
Net Cash Flow
-$190/mo
Cash Margin
-7.9%1
Cash Flow Index
1.0/ 100
Risk Profile
Weight: 20%
DSCR
0.9020
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo70
Risk Index
36.0/ 100

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

Comparables

Properties near 168 Lorie 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.