78 Hostetler Road, Wilmot

$565,000
78 Hostetler Road

$565,000

New
7d
Semi-Detached 2-Storey

78 Hostetler Road, Wilmot

Total Monthly Obligation $2,889

HausQ Valuation Report
Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
7d
Score
24
Yield
6.1%
Cash on Cash
2.9%
Cap Rate
5.2%
5Y IRR
17.9%
10Y IRR
16.5%
Property Type-Semi-Detached
MLS® Number-X14090730
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-29.53 × 102.36 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-31-50
Taxes-$2,820 (2026)
Parking-3 - Attached
Basement-Partially Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX A-B Realty Ltd
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-59 days
Title-Residential Freehold

No agent assigned

Attention first time home buyers, or families that are looking for a 3 bedroom home. Located a few minute walk to Forest Glen Public School this 2 storey semi detached home offers on the main level an open concept kitchen and living room area with sliders to a deck and rear yard, large kitchen island with breakfast bar. The 2nd level offers 3 bedrooms and a 4 piece bath, and with the basement offering a 3 piece bath with laundry, office area and potential for a family room. Additional added features for this lovely home is a fully fenced rear yard, great for your children or your pets, and a single attached garage. Be sure to call to view this lovely home you will not be disappointed.

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

Closing Costs

Mortgage Amount
$452,000
Land Transfer Taxes$7,775
Legal Fees (Est.)
$
Total cash required for closing$122,275

Total Monthly Obligation

$2,889/mo
Mortgage $2,279
Monthly Loss $2,289
Principal$600
Interest$1,679
Property Tax$235
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-2.8%4
5-Year IRR
13.4%61
10-Year IRR
13.3%
Returns Index
31.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$34,740/yr
NOI
$23,946/yr
Net Cash Flow
-$284/mo
Cash Margin
-9.8%1
Cash Flow Index
0.7/ 100
Risk Profile
Weight: 20%
DSCR
0.8818
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
30.8/ 100

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

Comparables

Properties near 78 Hostetler Road

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.