3702 Rivergate Way, Hunt Club - Windsor Park Village and Area

$596,000
3702 Rivergate Way

$596,000

New
9d
Att/Row/Townhouse2-Storey

3702 Rivergate Way, Hunt Club - Windsor Park Village and Area

Total Monthly Obligation $3,114

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
700-1100
DOM
9d
Score
20
Yield
5.2%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.1%
Property Type-Att/Row/Townhouse
MLS® Number-X14082492
Beds-3
Bathrooms-3
Size-700-1100 sqft
Lot Size-18.01 × 102.75 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,019 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Rolled
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-4801 - Quinterra
Title-Residential Freehold

No agent assigned

Tucked away in the very secluded and popular Quinterra community! No front neighbors. This bright 2 Story, 3 Bedroom, 3 Bathroom Townhouse has Updated kitchen cupboards, counter tops, ceramic floors with new fridge, newer stove, Dishwasher and Hood Fan. Gleaming hardwood floors on main level. Sliding glass doors lead to Private fenced backyard with large deck . Updated main bathroom . Other on main floor is Garage space that has been repurposed as main floor den/office (14x9) with a window can easily be reversed . Second floor is carpeted has 3 good size bedrooms. Lower level is open to dining and kitchen area , has recreation room , 3 piece bath. Roughed in Central Vacuum. Roof done in 2014. Hot water tank is owned, Furnace and Central air are rented for $159.00 taxes included

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

Closing Costs

Mortgage Amount
$476,800
Land Transfer Taxes$8,395
Legal Fees (Est.)
$
Total cash required for closing$129,095

Total Monthly Obligation

$3,114/mo
Mortgage $2,404
Monthly Loss $2,481
Principal$633
Interest$1,771
Property Tax$335
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.7%33
10-Year IRR
10.4%
Returns Index
17.8/ 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
$30,744/yr
NOI
$19,151/yr
Net Cash Flow
-$808/mo
Cash Margin
-31.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.2/ 100

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

Comparables

Properties near 3702 Rivergate Way

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.