17 MAPLE Avenue N, Smiths Falls

$399,000
17 MAPLE Avenue N

$399,000

New
7d
Detached2-Storey

17 MAPLE Avenue N, Smiths Falls

Total Monthly Obligation $2,236

HausQ Valuation Report
Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
7d
Score
28
Yield
7.2%
Cash on Cash
6.0%
Cap Rate
5.9%
5Y IRR
20.4%
10Y IRR
18.6%
Property Type-Detached
MLS® Number-X14090026
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-58.23 × 60.23 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Taxes-$3,022 (2026)
Parking-4 - None
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX AFFILIATES MARQUIS
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Concrete Block
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Vacant
Neighbourhood-901 - Smiths Falls
Title-Residential Freehold

No agent assigned

Welcome to 17 Maple Ave in the heart of Smiths Falls. This solid 4 bedroom, 1.5 bathroom home is ready for it's new owner. The interior has been freshly painted and the original hardwood floors have been refinished. The spacious primary bedroom is nice and bright, all bedrooms have 2 windows to let in lots of natural light. The nice bright eat-in kitchen has lots of cupboard space. Main floor powder room. Side entrance for easy access to the driveway and backyard. The attic/loft has walk up accessability from the thrid bedroom. Large shed and paved driveway with 4 spots. Natural gas forced air furnace and central air conditioning. Furnace and A/C 2009, A/C was serviced recently. Hwt(replaced 2019) Shingles replaced 2024. Close to shopping and amenities. Book your showing today.

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

Closing Costs

Mortgage Amount
$319,200
Land Transfer Taxes$4,460
Legal Fees (Est.)
$
Total cash required for closing$85,760

Total Monthly Obligation

$2,236/mo
Mortgage $1,609
Monthly Loss $1,813
Principal$424
Interest$1,186
Property Tax$252
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.6%33
Cash-on-Cash
-1.1%6
5-Year IRR
14.9%71
10-Year IRR
14.6%
Returns Index
37.3/ 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
$28,800/yr
NOI
$18,398/yr
Net Cash Flow
-$76/mo
Cash Margin
-3.2%3
Cash Flow Index
2.6/ 100
Risk Profile
Weight: 20%
DSCR
0.9523
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo73
Risk Index
38.2/ 100

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

Comparables

Properties near 17 MAPLE Avenue N

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.