159 Lorie Street, The Nation

$470,000
159 Lorie Street

$470,000

New
14d
Att/Row/Townhouse2-Storey

159 Lorie Street, The Nation

Total Monthly Obligation $2,271

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
14d
Score
27
Yield
6.1%
Cash on Cash
4.8%
Cap Rate
5.6%
5Y IRR
19.4%
10Y IRR
17.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13883718
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-22 × 110 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, SSUNDAY, November 1st,2:00-4:00PM** Rarely offered and thoughtfully designed, 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 this End unit, you'll find 1,313 square feet of bright and functional living space across two levels. With 3 bedrooms, 1.5 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
$376,000
Land Transfer Taxes$5,875
Legal Fees (Est.)
$
Total cash required for closing$101,375

Total Monthly Obligation

$2,271/mo
Mortgage $1,896
Monthly Loss $1,772
Principal$499
Interest$1,397
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.6%33
Cash-on-Cash
-1.3%6
5-Year IRR
14.6%68
10-Year IRR
14.2%
Returns Index
36.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
-$111/mo
Cash Margin
-4.6%2
Cash Flow Index
1.9/ 100
Risk Profile
Weight: 20%
DSCR
0.9423
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
37.6/ 100

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

Comparables

Properties near 159 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.