551 Keil Trail N, Chatham-Kent

$592,000
551 Keil Trail N

$592,000

New
6d
Semi-Detached Bungalow

551 Keil Trail N, Chatham-Kent

Total Monthly Obligation $3,315

HausQ Valuation Report
Beds
5
Baths
3
Park
6
Sqft
1500-2000
DOM
6d
Score
18
Yield
5.0%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.5%
Property Type-Semi-Detached
MLS® Number-X14095248
Beds-5
Bathrooms-3
Size-1500-2000 sqft
Lot Size-42.76 × 175.75 ft
Listed on site-Oct 17, 2026
Style-Bungalow
Building Type-Semi-Detached
Taxes-$6,626 (2025)
Parking-8 - Attached
Basement-Apartment
Heating-Forced Air (Gas)
Brokerage-BLUE FOREST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-immediate
Neighbourhood-Chatham
Title-Residential Freehold

No agent assigned

Modern bungalow semi-detached with bonus in-law suite potential in lower level. Bright and open floor plan. Kitchen with centre Island is great for entertaining. 3+2 bedrooms. Primary features five piece ensuite and walk-in closet. Lower level with separate entrance from the garage as well as staircase from the main floor. Covered multi-level patio for summer gatherings.

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

Closing Costs

Mortgage Amount
$473,600
Land Transfer Taxes$8,315
Legal Fees (Est.)
$
Total cash required for closing$128,215

Total Monthly Obligation

$3,315/mo
Mortgage $2,388
Monthly Loss $2,687
Principal$628
Interest$1,760
Property Tax$552
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.8%22
10-Year IRR
8.9%
Returns Index
12.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$29,856/yr
NOI
$15,744/yr
Net Cash Flow
-$1,076/mo
Cash Margin
-43.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.0/ 100

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

Comparables

Properties near 551 Keil Trail 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.