11 Harwood Street, Tillsonburg

$399,900
11 Harwood Street

$399,900

New
7d
Att/Row/TownhouseBungalow

11 Harwood Street, Tillsonburg

Total Monthly Obligation $2,263

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1100-1500
DOM
7d
Score
28
Yield
7.3%
Cash on Cash
6.0%
Cap Rate
5.9%
5Y IRR
20.4%
10Y IRR
18.6%
Property Type-Att/Row/Townhouse
MLS® Number-X14085136
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-24.67 × 101.93 ft
Listed on site-Oct 16, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$3,296.98 (2025)
Parking-2 - Built-In
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-iCloud Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-60 Days
Neighbourhood-Tillsonburg
Title-Residential Freehold

No agent assigned

Welcome To Potter's Gate, A Newly Constructed Cozy Community In The Heart of Tillsonburg. This Charming Freehold Bungalow Townhome Boasts A Very Spacious 1196 Square Feet With A Unique Floorplan That Delivers A Very Open & Airy Feel. A Very Neutral Color Palette Throughout, With Finishes That Are Comfortable & Appealing To Anybody. Large Windows Allow Sunlight To Fill Every Corner Of This Home. In The Kitchen You Will Find No Shortage of Cabinet Space With Plenty of Counter Space To Follow. Pristine Premium Stainless-Steel Appliances in The Kitchen, Which Includes A Gas Slide-In Range, A French Door Refrigerator & A Dishwasher. You Will Also Find A High Efficiency Laundry Pair In The Main Floor Laundry Closet. The Enormous Basement Is A Beautiful Blank Canvas Just Waiting To Be Finished & Enjoyed. Truly An Incredible Layout Perfectly Suited For 'Empty-Nesters' Or 'Downsizers'. The Home is Immaculately Kept & Absolutely Move-In Ready.

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

Closing Costs

Mortgage Amount
$319,920
Land Transfer Taxes$4,474
Legal Fees (Est.)
$
Total cash required for closing$85,954

Total Monthly Obligation

$2,263/mo
Mortgage $1,613
Monthly Loss $1,838
Principal$424
Interest$1,189
Property Tax$275
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.6%33
Cash-on-Cash
-1.0%6
5-Year IRR
15.0%71
10-Year IRR
14.6%
Returns Index
37.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$29,196/yr
NOI
$18,479/yr
Net Cash Flow
-$73/mo
Cash Margin
-3.0%3
Cash Flow Index
2.7/ 100
Risk Profile
Weight: 20%
DSCR
0.9523
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
38.0/ 100

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

Comparables

Properties near 11 Harwood 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.