2415 Watson Crescent, Cornwall

$732,500
2415 Watson Crescent

$732,500

New
9d
DetachedBungalow

2415 Watson Crescent, Cornwall

Total Monthly Obligation $3,830

Beds
3
Baths
2
Park
2
Sqft
1500-2000
DOM
9d
Score
16
Yield
3.6%
Cash on Cash
-9.8%
Cap Rate
2.5%
5Y IRR
7.9%
10Y IRR
8.6%
Property Type-Detached
MLS® Number-X14081444
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-15.42 × 35 ft
Listed on site-Oct 14, 2026
Style-Bungalow
Building Type-Detached
Age-0-5
Taxes-$5,998.22 (2026)
Parking-3 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick Front, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-717 - Cornwall
Title-Residential Freehold

No agent assigned

Welcome to 2415 Watson Crescent, where modern design, comfortable living and thoughtful outdoor improvements come together in this beautifully maintained 2022 built bungalow. Offering approximately 1,600 sq. ft. of main floor living space, this three bedroom, two bathroom home features a bright, inviting layout designed for both everyday living and entertaining. Step inside to discover a welcoming entrance leading to an open concept living and dining area, enhanced by large windows, attractive flooring and an abundance of natural light. The beautifully appointed kitchen is a standout, featuring a generous centre island with seating, stylish cabinetry, attractive quartz countertops and plenty of workspace. The spacious primary bedroom provides a comfortable retreat, while two additional bedrooms offer flexibility for family, guests or a home office. Two well appointed bathrooms complete the main level. The unfinished basement offers plenty of additional space and exciting possibilities for future development, allowing you to customize it to suit your needs. Outside, the owners have invested considerable care into creating an inviting and functional backyard. The fully fenced yard features beautiful landscaping, a patio area with gazebo, garden shed and plenty of room to relax or entertain. The attractive front landscaping adds to the home's curb appeal, while the attached garage provides additional convenience. Situated in an established residential neighbourhood, this newer home offers the opportunity to enjoy modern construction with many of the outdoor improvements already completed. A wonderful opportunity to make this beautifully maintained property your next home!

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

Closing Costs

Mortgage Amount
$586,000
Land Transfer Taxes$11,125
Legal Fees (Est.)
$
Total cash required for closing$159,125

Total Monthly Obligation

$3,830/mo
Mortgage $2,955
Monthly Loss $3,052
Principal$778
Interest$2,177
Property Tax$500
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.1%0
5-Year IRR
4.6%10
10-Year IRR
6.5%
Returns Index
6.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$26,400/yr
NOI
$13,262/yr
Net Cash Flow
-$1,850/mo
Cash Margin
-84.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
20.7/ 100

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

Comparables

Properties near 2415 Watson 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.