830 Maple Avenue, Woodstock

$600,000
830 Maple Avenue

$600,000

New
14d
DetachedBungalow

830 Maple Avenue, Woodstock

Total Monthly Obligation $3,100

Beds
2
Baths
2
Park
5
Sqft
700-1100
DOM
14d
Score
19
Yield
5.0%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.3%
10Y IRR
12.8%
Property Type-Detached
MLS® Number-X13883926
Beds-2
Bathrooms-2
Size-700-1100 sqft
Lot Size-59 × 112.5 ft
Listed on site-Oct 9, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,656.32 (2026)
Parking-6 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX a-b Realty Ltd Brokerage
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Vinyl Siding, Board & Batten
Roof-Shingles
Foundation-Concrete Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-Woodstock - South
Title-Residential Freehold

No agent assigned

Welcome to 830 Maple Avenue, Woodstock-a beautifully updated home offering exceptional curb appeal, functional living space and inviting outdoor areas.The exterior has undergone extensive improvements, including a large front covered porch, deck made of polycarbonate planks, new exterior doors, beautifully landscaped gardens, vinyl/board-and-batten siding, soffits and eaves and exterior pot lights completed in 2021.The upper level features two bedrooms and a four-piece bathroom.Plenty of natural light with large easy-clean windows. The lower level offers a comfortable recreation room, bonus room, two-piece bathroom, laundry and plenty of storage.The backyard is perfect for entertaining and relaxing, with a gazebo (also made from polycarbonate!-long lasting and maintenance free), fire pit and paver stone walkway completed in 2019. Concrete driveway added in 2021, provides parking for up to five vehicles, complemented by a single detached garage and storage shed. Appliances included- fridge and stove 2024, reverse osmosis system under kitchen sink, washer/dryer 2026, and water softener, garden tools and outdoor patio set. This move-in-ready home combines thoughtful updates, a practical living space, and attractive outdoor amenities in a desirable Woodstock location.

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

Closing Costs

Mortgage Amount
$480,000
Land Transfer Taxes$8,475
Legal Fees (Est.)
$
Total cash required for closing$129,975

Total Monthly Obligation

$3,100/mo
Mortgage $2,420
Monthly Loss $2,463
Principal$637
Interest$1,783
Property Tax$305
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.0%1
5-Year IRR
9.3%31
10-Year IRR
10.1%
Returns Index
16.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$29,880/yr
NOI
$18,736/yr
Net Cash Flow
-$859/mo
Cash Margin
-34.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.1/ 100

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

Comparables

Properties near 830 Maple Avenue

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.