821 Wilton Crescent, Woodstock

$499,000
821 Wilton Crescent

$499,000

New
9d
Detached1 1/2 Storey

821 Wilton Crescent, Woodstock

Total Monthly Obligation $2,688

HausQ Valuation Report
Beds
4
Baths
1
Park
3
Sqft
1100-1500
DOM
9d
Score
21
Yield
5.7%
Cash on Cash
-0.3%
Cap Rate
4.5%
5Y IRR
15.4%
10Y IRR
14.5%
Property Type-Detached
MLS® Number-X14031522
Beds-4
Bathrooms-1
Size-1100-1500 sqft
Lot Size-50 × 130 ft
Listed on site-Oct 14, 2026
Style-1 1/2 Storey
Building Type-Detached
Age-51-99
Taxes-$3,605 (2025)
Parking-3 - None
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-Century 21 Heritage House Ltd Brokerage
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Concrete Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-Woodstock - North
Title-Residential Freehold

No agent assigned

Welcome to 821 Wilton Cres this 4-bedroom home, nestled in a quiet, mature neighbourhood in north-central Woodstock! Situated on a spacious 50 x 130 ft lot. This inviting property offers the perfect combination of comfort, character, and outdoor living. Surrounded by mature trees the backyard provides a opportunity to create a private setting to relax or entertain. Enjoy the generous 12 x 16 ft deck, and ample parking. Inside, you'll find a bright and welcoming interior filled with natural light, updated vinyl flooring neutral finishes, updated kitchen cabinets, and four bedrooms offering plenty of room for growing families. The partly finished lower level provides even more functional living space, featuring a spacious family room, dedicated laundry area, and plenty of storage. Conveniently located close to schools, parks, churches, and everyday amenities, this home offers an excellent opportunity to settle into one of Woodstock's established neighbourhoods.

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$2,688/mo
Mortgage $2,013
Monthly Loss $2,159
Principal$530
Interest$1,483
Property Tax$300
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.1%2
5-Year IRR
10.9%42
10-Year IRR
11.3%
Returns Index
21.8/ 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
$28,560/yr
NOI
$17,599/yr
Net Cash Flow
-$546/mo
Cash Margin
-23.0%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo61
Risk Index
30.1/ 100

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

Comparables

Properties near 821 Wilton Crescent

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.