514 Hyssop Street, Orleans - Cumberland and Area

$609,000
514 Hyssop Street

$609,000

New
7d
Att/Row/Townhouse2-Storey

514 Hyssop Street, Orleans - Cumberland and Area

Total Monthly Obligation $3,165

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
7d
Score
20
Yield
5.4%
Cash on Cash
-1.3%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.8%
Property Type-Att/Row/Townhouse
MLS® Number-X14085176
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-20.34 × 95.14 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,004 (2026)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-1117 - Avalon West
Title-Residential Freehold

No agent assigned

Welcome to 514 Hyssop Street! Over 50K in upgrades in this spacious and inviting 3-bedroom, 2.5-bathroom popular Minto Monterey townhome offering a functional open concept layout and a convenient location close to shopping, restaurants, several great parks, schools and transit. Perfect for first-time buyers, young families or those looking to simplify without sacrificing space, this home offers comfortable living across multiple levels. Step inside to a welcoming main floor with modern oak hardwood flooring, a modern fireplace accented with shiplap and built-in shelving. This sought after floorplan is designed for both everyday living and entertaining. The bright and open living and dining areas provide plenty of space to gather with family and friends, while the upgraded kitchen with quartz countertops offers a practical layout with an oversized island offers ample room for meal preparation and storage. Large windows bring in plenty of natural light, creating a warm and welcoming atmosphere throughout the main level. A convenient powder room completes this floor. Upstairs, you'll find three generously sized bedrooms, including a spacious primary bedroom, along with two full upgraded bathrooms. A convenient laundry room can also be found on the 2nd floor. The additional bedrooms offer flexibility for children, guests or a dedicated home office. The fully finished lower level comes complete with a 2nd fireplace and a large window to allow lots of natural sunlight. A large unfinished area provides loads of storage space. The beautifully landscaped back yard is fully fenced and has a modern interlock patio area. Ideally situated in a family-friendly neighbourhood in Orleans, this home is ideally situated just minutes from local parks, shopping, schools, public transit and a wide variety of everyday amenities. Offering a great combination of space, location and functionality, 514 Hyssop Street is ready to welcome its next owners.

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

Closing Costs

Mortgage Amount
$487,200
Land Transfer Taxes$8,655
Legal Fees (Est.)
$
Total cash required for closing$131,955

Total Monthly Obligation

$3,165/mo
Mortgage $2,457
Monthly Loss $2,519
Principal$646
Interest$1,810
Property Tax$334
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
20.7/ 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
$32,760/yr
NOI
$20,980/yr
Net Cash Flow
-$708/mo
Cash Margin
-25.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
26.4/ 100

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

Comparables

Properties near 514 Hyssop 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.