235 Pratt Drive, Loyalist

$795,486
235 Pratt Drive

$795,486

New
2d
Detached2-Storey

235 Pratt Drive, Loyalist

Total Monthly Obligation $3,584

Beds
5
Baths
4
Park
2
Sqft
2000-2500
DOM
2d
Score
22
Yield
5.4%
Cash on Cash
2.0%
Cap Rate
5.0%
5Y IRR
17.1%
10Y IRR
15.9%
Property Type-Detached
MLS® Number-X14100916
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-40 × 105 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Apartment, Full, Finished, Separate Entrance
Heating-Baseboard (Electric)
Brokerage-SUTTON GROUP-MASTERS REALTY INC., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-54 - Amherstview
Title-Residential Freehold

No agent assigned

*Take Advantage of the 13% HST Rebate (Reflected in the listing price)* - Welcome to 235 Pratt Drive in Lakeside Ponds - Amherstview, Ontario. This ready for occupancy detached home in this up and coming neighbourhood is perfect for those looking for a modernized yet comfortable home with a completely finished in-law suite in the basement with it's own separate entrance. This 2-storey single detached home has a total square footage of 2,115 on the main and upper level and an additional 510 square feet of finished living space in the basement with 4+1 bedrooms and 3+1 bathrooms and double car garage. This home is a must see and sure to please! Upon entering the main level of the home you will find a ceramic tile foyer, 9'flat ceilings, quartz kitchen countertops, a main floor powder room, an open concept living area, and a mudroom with an entrance to the garage. On the second level is where you will find the 4 generous sized bedrooms including the primary bedroom which has a gorgeous ensuite bathroom, walk-in closet, and double doors leading to a covered balcony above the garage. The basement comes finished with it's own separate entrance and separate eat-in kitchen, living room, bathroom, bedroom, and laundry. Other features about the home include ceramic tile flooring in all wet rooms and quality vinyl flooring on the main floor hallways, living room, dining room, kitchen, second floor bedrooms and halls with carpet on all stairs. Basement also includes quality vinyl flooring and tile in wet areas with 8' flat ceilings, baseboard heating, and owned electric water heater. Paved driveway, sodded lots, and so much more! Do not miss out on your opportunity to own this stunning brand new Barr Homes build.

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

Closing Costs

Mortgage Amount
$654,208($17,819 CMHC)
Land Transfer Taxes$12,385
Legal Fees (Est.)
$
Total cash required for closing$172,982

Total Monthly Obligation

$3,674/mo
Mortgage $3,299
Monthly Loss $2,806
Principal$868
Interest$2,431
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.3%29
Cash-on-Cash
-3.4%3
5-Year IRR
11.8%48
10-Year IRR
12.5%
Returns Index
26.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$42,600/yr
NOI
$33,840/yr
Net Cash Flow
-$479/mo
Cash Margin
-13.5%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
82.2%14
Vacancy Buffer
2.6 mo42
Risk Index
24.3/ 100

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

Comparables

Properties near 235 Pratt Drive

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.