36 Susan Street W, Huntsville

$609,900
36 Susan Street W

$609,900

New
7d
DetachedBungalow

36 Susan Street W, Huntsville

Total Monthly Obligation $3,075

Beds
4
Baths
2
Park
3
Sqft
700-1100
DOM
7d
Score
29
Yield
6.8%
Cash on Cash
6.0%
Cap Rate
5.9%
5Y IRR
20.4%
10Y IRR
18.6%
Property Type-Detached
MLS® Number-X14089022
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-53.77 × 102 ft
Listed on site-Oct 16, 2026
Style-Bungalow
Building Type-Detached
Age-31-50
Taxes-$2,873 (2025)
Parking-4 - Detached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-Cocks International Realty Inc.,
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Huntsville
Title-Residential Freehold

No agent assigned

Welcome to 36 Susan Street West, a well-appointed bungalow offering comfortable living in a convenient Huntsville location. The beautifully renovated kitchen is a standout feature, complete with modern cabinetry, updated countertops, a built-in cooktop, and a practical layout designed for everyday use. The bright main floor features a spacious living room with a large bay window, three bedrooms, a full bathroom, and updated flooring throughout the principal living areas. The finished lower level adds valuable living space with a generous recreation room, a versatile bonus room, second bathroom, laundry area, and plenty of storage. Outside, enjoy a manageable backyard, detached garage, and paved driveway, offering the convenience of an in-town property without extensive yard maintenance. Situated in an established neighbourhood just minutes from downtown Huntsville, schools, shopping, parks, and walking trails along Hunter's Bay, this property puts everyday amenities and outdoor recreation within easy reach. With its updated kitchen, flexible living spaces, and convenient location, 36 Susan Street West offers an excellent opportunity to make your move into the Huntsville market. Some photographs have been virtually staged for illustration purposes.

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

Closing Costs

Mortgage Amount
$487,920
Land Transfer Taxes$8,673
Legal Fees (Est.)
$
Total cash required for closing$132,153

Total Monthly Obligation

$3,075/mo
Mortgage $2,460
Monthly Loss $2,427
Principal$647
Interest$1,813
Property Tax$239
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.9%37
Cash-on-Cash
0.3%8
5-Year IRR
15.9%76
10-Year IRR
15.3%
Returns Index
41.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
29/ 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
$41,400/yr
NOI
$29,887/yr
Net Cash Flow
$30/mo
Cash Margin
0.9%6
Cash Flow Index
5.6/ 100
Risk Profile
Weight: 20%
DSCR
1.0128
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
32.6/ 100

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

Comparables

Properties near 36 Susan Street W

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.