573 Sales Drive, Woodstock

$524,900
573 Sales Drive

$524,900

New
2d
DetachedBungalow

573 Sales Drive, Woodstock

Total Monthly Obligation $2,863

Beds
4
Baths
3
Park
2
Sqft
1100-1500
DOM
2d
Score
23
Yield
6.2%
Cash on Cash
1.5%
Cap Rate
4.9%
5Y IRR
16.8%
10Y IRR
15.6%
Property Type-Detached
MLS® Number-X14102736
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-34.45 × 98.43 ft
Listed on site-Oct 21, 2026
Style-Bungalow
Building Type-Detached
Age-16-30
Taxes-$4,452 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-Revel Realty Inc Brokerage
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick Veneer
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Woodstock - South
Title-Residential Freehold

No agent assigned

Some homes are just about square footage. This one is about who gets to live in it with you. Located at 573 Sales Drive in Woodstock, this 4-bed, 3-bath bungalow comes with something rare: a fully self-contained in-law suite, complete with its own kitchen, laundry, bathroom, bedrooms and living space. Room for the parents or grandparents to stay a while, an adult child who's ready for their own space but not ready to go far, or family and friends visiting for the holidays. Upstairs, 1142 sqft of open-concept main floor living feels bright and easy. Vaulted living room ceilings, a kitchen with striking granite counters and a secondary stovetop for the days you're cooking for everyone at once. French doors off the living room lead out to a rear deck, perfect for morning coffees or dinnertime BBQs. The main floor primary suite is fully accessible with a walk-in, barrier-free shower. An attached single-car garage plus double-wide driveway means comfortable parking for 3 (and no shuffling cars before work!). Downstairs, a completely finished in-law space means privacy and independence for whoever needs it, without anyone actually being far from home. Minutes from the hospital, highways, parks, schools, daycare and the Woodstock Community Complex, this is a home that flexes with your life, whatever stage it's in.

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

Closing Costs

Mortgage Amount
$419,920
Land Transfer Taxes$6,973
Legal Fees (Est.)
$
Total cash required for closing$113,453

Total Monthly Obligation

$2,863/mo
Mortgage $2,117
Monthly Loss $2,306
Principal$557
Interest$1,560
Property Tax$371
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.4%3
5-Year IRR
12.3%52
10-Year IRR
12.4%
Returns Index
27.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$32,700/yr
NOI
$20,478/yr
Net Cash Flow
-$411/mo
Cash Margin
-15.1%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8114
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
29.8/ 100

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

Comparables

Properties near 573 Sales 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.