250 Andrew Street, Shelburne

$654,900
250 Andrew Street

$654,900

New
8d
Detached2 1/2 Storey

250 Andrew Street, Shelburne

Total Monthly Obligation $3,446

Beds
6
Baths
3
Park
3
Sqft
2000-2500
DOM
8d
Score
20
Yield
5.5%
Cash on Cash
-1.4%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.7%
Property Type-Detached
MLS® Number-X14079852
Beds-6
Bathrooms-3
Size-2000-2500 sqft
Lot Size-74.25 × 148.5 ft
Listed on site-Oct 15, 2026
Style-2 1/2 Storey
Building Type-Detached
Age-100+
Taxes-$5,147 (2025)
Parking-4 - None
Basement-Full
Heating-Radiant (Gas)
Brokerage-CENTURY 21 MILLENNIUM INC.
Cooling-None
Laundry-No
Fireplace-Family Room, Wood
Pool-Inground
Facing-North
Exterior-Brick
Roof-Other
Foundation-Unknown
Sewer-Sewer
Possession-30 days tba
Neighbourhood-Shelburne
Title-Residential Freehold

No agent assigned

Opportunity to own one of the Grand homes of Shelburne! Set on a quite street with laneway access to driveway and garage, Located walking distance to Downtown Shelburne. Large private lot featuring an in ground pool ( as is), Gorgeous home with 10ft ceilings on main floor, large grand rooms, with hardwood floors and original baseboards. Large eat in kitchen, and a large main floor family room with fireplace and 2 pc bath. 6 bedrooms to accommodate a large family, 3rd floor loft with 4pc bath is perfect for a teenager suite or guest suite. See what this home can offer you family! Updated electrical, new boiler system. Come and enjoy this find!

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

Closing Costs

Mortgage Amount
$523,920
Land Transfer Taxes$9,573
Legal Fees (Est.)
$
Total cash required for closing$142,053

Total Monthly Obligation

$3,446/mo
Mortgage $2,642
Monthly Loss $2,750
Principal$695
Interest$1,947
Property Tax$429
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.5%39
10-Year IRR
11.0%
Returns Index
20.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$35,760/yr
NOI
$22,537/yr
Net Cash Flow
-$764/mo
Cash Margin
-25.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
24.8/ 100

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

Comparables

Properties near 250 Andrew 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.