133 Bay Street 17, Woodstock

$389,000
133 Bay Street 17

$389,000

New
9d
Condo Townhouse2-Storey

133 Bay Street 17, Woodstock

Total Monthly Obligation $2,229

Beds
2
Baths
3
Park
1
Sqft
800-899
DOM
9d
Score
19
Yield
5.0%
Cash on Cash
-6.2%
Cap Rate
3.3%
5Y IRR
10.7%
10Y IRR
10.8%
Property Type-Condo Townhouse
MLS® Number-X14031604
Beds-2
Bathrooms-3
Size-800-899 sqft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-31-50
Taxes-$2,215 (2025)
Maintenance-$274.99/mo
Locker-None
Parking-1 - None
Basement-Partially Finished
Heating-Baseboard (Electric)
Brokerage-Century 21 Heritage House Ltd Brokerage
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick Veneer, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Possession-60-89 Days
Neighbourhood-Woodstock - South
Title-Residential Condo & Other

No agent assigned

133 Bay Street, Unit 17 Woodstock, ON Affordable Condo Living in a Fantastic Central Location! Welcome to this spacious 2-bedroom, 3-bathroom condo townhouse, offering the perfect combination of comfort, affordability, and low-maintenance living! An excellent opportunity for first-time homebuyers, downsizers, or investors looking to get into the Woodstock real estate market. Step inside to discover a bright and inviting main floor featuring updated luxury vinyl flooring, a functional kitchen with stainless steel appliances, and a comfortable living space. With a bathroom on every level, this home offers everyday convenience and functionality. Enjoy the added benefits of central air conditioning, assigned parking, and your own private rear yard area, perfect for relaxing or entertaining. Low condo maintenance fees make ownership even more attractive, allowing you to enjoy the benefits of homeownership without the upkeep of a traditional detached property. Centrally located in Woodstock and within walking distance to beautiful Southside Park, this home offers easy access to recreation, shopping, restaurants, and everyday amenities. Whether you're purchasing your first home or looking for an affordable, low-maintenance lifestyle, 133 Bay Street, Unit 17 is an opportunity you won't want miss.

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

Closing Costs

Mortgage Amount
$311,200
Land Transfer Taxes$4,310
Legal Fees (Est.)
$
Total cash required for closing$83,610

Total Monthly Obligation

$2,229/mo
Mortgage $1,569
Monthly Loss $1,816
Principal$413
Interest$1,156
Property Tax$185
Condo Fees$275
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.1%1
5-Year IRR
7.0%18
10-Year IRR
8.4%
Returns Index
10.4/ 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
$19,368/yr
NOI
$9,516/yr
Net Cash Flow
-$776/mo
Cash Margin
-48.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
32.5/ 100

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

Comparables

Properties near 133 Bay Street 17

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.