28 Aberdeen Street W, Stirling-Rawdon

$629,500
28 Aberdeen Street W

$629,500

New
14d
DetachedBungalow

28 Aberdeen Street W, Stirling-Rawdon

Total Monthly Obligation $3,382

Beds
3
Baths
3
Park
4
Sqft
1100-1500
DOM
14d
Score
21
Yield
5.7%
Cash on Cash
-0.8%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.1%
Property Type-Detached
MLS® Number-X13884860
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-49.28 × 101.71 ft
Listed on site-Oct 9, 2026
Style-Bungalow
Building Type-Detached
Age-0-5
Taxes-$5,613 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-Royal Lepage ProAlliance Realty
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Possession date flexible
Neighbourhood-Stirling Ward
Title-Residential Freehold

No agent assigned

Picture yourself living in this beautifully styled, all-red-brick bungalow in the idyllic village of Stirling. You can easily walk to the quaint covered bridge overlooking the falls, which leads into Stirling's charming downtown. Parks, schools, the library, churches, and the Trans Canada Trail are all in close proximity. Relax on the two-tiered back deck or in the living room overlooking green space. The home features a custom kitchen with quartz countertops that opens to a dining and living room with coffered ceiling. You will also enjoy main-floor laundry, a walk-in closet in the primary bedroom, and fibre internet. Additional highlights include: - 2-car insulated and drywalled garage - Wired-in security cameras - Generlink - New water softener - New dishwasher

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

Closing Costs

Mortgage Amount
$503,600
Land Transfer Taxes$9,065
Legal Fees (Est.)
$
Total cash required for closing$136,465

Total Monthly Obligation

$3,382/mo
Mortgage $2,539
Monthly Loss $2,714
Principal$668
Interest$1,871
Property Tax$468
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.0%2
5-Year IRR
10.9%42
10-Year IRR
11.3%
Returns Index
22.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$36,000/yr
NOI
$22,287/yr
Net Cash Flow
-$682/mo
Cash Margin
-22.7%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
25.3/ 100

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

Comparables

Properties near 28 Aberdeen Street W

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.